Exhibit 99.1

A.D.A.M. Announces Financial Results for Second Quarter 2007
Adjusted EBITDA increases 102%; Content licensing revenues up 17%; Net income of $0.08 per share
ATLANTA, GA –August 07, 2007 – A.D.A.M., Inc. (NasdaqCM: ADAM) today announced financial results for its second quarter ended June 30, 2007:
Kevin Noland, President and Chief Executive Officer of A.D.A.M., commented: “Second quarter results demonstrate favorably the progress we are making in expanding our licensing relationships and growing our market share. I am enthusiastic that the efforts we have put into Benergy™ 2G!, and the opportunities we have to capitalize on employers’ needs and the growing consumer driven trends positions us well for long-term revenue growth and margin expansion.”
Second Quarter Financial and Operating Highlights:
| • | | Revenues for the second quarter were $7,024,000 as compared to $2,715,000 in the same period last year, an increase of 159%. The increase is primarily attributable to A.D.A.M.’s acquisition of OnlineBenefits, Inc. in August, 2006. |
| • | | Revenues for the second quarter grew 7% sequentially from the first quarter ended March 31, 2007, as license, product and professional service components all increased during the second quarter. |
| • | | A.D.A.M.’s health content licensing revenues for the second quarter grew to $2,473,000 as compared to $2,114,000 in the same period last year. Strong renewal rates and increased distribution into the hospital and internet portal markets contributed to the growth. |
| • | | Adjusted EBITDA was $1,822,000 for the second quarter as compared to $903,000 in the same period last year, an increase of 102%. Adjusted EBITDA margins for the second quarter were 26% of revenues. |
| • | | Operating income for the second quarter was $1,437,000 as compared to $800,000 in the same period last year. Adjusted operating income for the second quarter, which excludes non-cash stock-based compensation and amortization expense from purchased intangibles associated with the acquisition of OnlineBenefits, was $1,582,000 as compared to $676,000 for the same period last year, an increase of 134%. |
| • | | Net income for the second quarter was $861,000, or $0.08 per share, on a fully diluted basis as compared to $951,000 or $0.10 per share on a fully diluted basis for the year ago period. Net income included a $0.05 per share favorable impact from a higher non-cash stock-based compensation benefit of $43,000 and interest charges from debt associated with the acquisition of OnlineBenefits of $576,000. |
First-Half 2007 Results
For the six-month period ended June 30, 2007, revenues were $13,570,000, up 161% from $5,197,000 in the same period last year. Net income for the six-month period ended June 30, 2007 was $1,327,000, or $0.13 per share on a fully diluted basis, as compared to $1,679,000, or $0.17 per share on a fully diluted basis for the same period last year. Increases in revenues and operating income are primarily attributable to the acquisition of OnlineBenefits. Net income for the first-half of 2007 was impacted by the increased operating income, which was offset by interest charges of $576,000 associated with the debt used to acquire OnlineBenefits.
During the first six months of 2007, A.D.A.M. generated $1,897,000 in cash flow from operations. As of June 30, 2007, A.D.A.M.’s cash and investments increased to $7,749,000 from $7,240,000 as of December 31, 2006 from the increased cash flow from operations, which was offset by principal payments on debt.
A.D.A.M. Introduces New Employee Portal
A.D.A.M. also announced today that it has introduced Benergy 2G!, its next generation employee portal. The new product builds on Benergy’s success with employee benefits management by integrating A.D.A.M.’s consumer-friendly health and wellness education tools and a human resources center for policies and communications into one completely redesigned, highly personalized portal.
Anticipating the needs of employers and their employees, A.D.A.M. bolstered its suite of products with several new tools. A.D.A.M.’s new Personal Health Record allows employees to securely store and track their medical history online. A.D.A.M.’s new Synergy newsletter offers featured health stories, health tips, benefits information and other timely communications. In addition, a new integrated proprietary search engine assists employees in finding the most relevant health information they need across thousands of articles on disease, treatments, symptoms, alternative medicine, and lifestyle issues. These features, along with a number of decision support tools, health risk assessments and interactive learning programs, are all designed to help employees become more proactive in their health and benefits management.
“We have seen a growing interest from our clients for the need to incorporate integrated health, wellness and decision support tools into Benergy. These areas represent important opportunities for us to extend the value of the Benergy system to our broker clients and to our users,” said Mr. Noland.
Non-GAAP Measures
Adjusted operating income represents operating income before non-cash stock-based compensation expense and amortization of purchased intangibles. Adjusted net income represents net income before non-cash stock-based compensation expense and amortization of purchased intangibles. Adjusted EBITDA represents earnings before interest, taxes, depreciation, amortization and non-cash stock-based compensation expense. These financial measures are not measures of financial performance in accordance with generally accepted accounting principles. We believe these non-GAAP financial measures are useful because they are appropriate measures for evaluating our operating performance. We present these non-GAAP financial measures to provide additional information regarding our performance and because they are measures by which we gauge our profitability. You should not consider these non-GAAP financial measures as an alternative to net income. Our calculation of these financial measures may be different from the calculations used by other companies and, as a result, comparability may be limited.
Forward-Looking Statements
The press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Act of 1934, as amended. The forward-looking statements are based on A.D.A.M.’s current intent, belief and expectations. These statements, especially revenue, net income, cash flow, involve a number of risks and uncertainties that could cause actual results, performance or developments to differ materially. Factors that could affect the company’s actual results, performance or developments include general economic conditions, development of the Internet as a source of health information, pricing actions taken by competitors, demand for the company’s health information, the ability to realize the anticipated benefits of the acquisition, regulatory changes in laws and regulations that impact how the company conducts its business and the other factors described in A.D.A.M.’s filings with the SEC. A.D.A.M. disclaims any obligation or duty to update any of its forward-looking statements.
Conference Call and Earnings Release Information
A.D.A.M. will be conducting a conference call to discuss its second quarter 2007 financial results on August 7, 2007, at 10:00 A.M. ET. To participate in the call, please dial 866-624-3372 approximately five minutes prior to the start time. International callers may dial 706-758-3874. A digital replay will be available the following day by dialing 800-633-8284 or 402-977-9140 with reservation number 21344433.
About A.D.A.M., Inc.
A.D.A.M. (NasdaqCM: ADAM) is a leading provider of health information services and benefits management solutions serving healthcare organizations, employers, insurance brokers, consumers, and educational institutions. With an industry-leading employee and HR benefits management platform and one of the largest consumer health information libraries in the world, A.D.A.M. engages consumers to learn about their health and manage their benefit choices while reducing the costs of healthcare and benefits administration. For more information, visit www.adam.com or call 1-800-408-ADAM.
###
Contact:
A.D.A.M., Inc., Atlanta
Victor Thompson
770-321-4326
A.D.A.M., Inc.
Condensed Consolidated Statements of Operations
Second Quarter, 2007 and 2006
(numbers in thousands, except per share data)
| | | | | | | | | | | | | | | | | |
| | Three Months Ended June 30, | | | % Increase | |
| | | | | % of | | | | | | % of | | | (Decrease) | |
| | 2007 | | | Revenues | | | 2006 | | | Revenues | | | in US $ | |
Revenues, net: | | | | | | | | | | | | | | | | | |
Licensing | | $ | 5,860 | | | 83.4 | % | | $ | 2,114 | | | 77.9 | % | | 177.2 | % |
Product | | | 548 | | | 7.8 | % | | | 506 | | | 18.6 | % | | 8.3 | % |
Professional services and other | | | 616 | | | 8.8 | % | | | 95 | | | 3.5 | % | | 548.4 | % |
| | | | | | | | | | | | | | | | | |
Total revenues, net | | | 7,024 | | | 100.0 | % | | | 2,715 | | | 100.0 | % | | 158.7 | % |
| | | | | | | | | | | | | | | | | |
| | | | | |
Cost of Revenues: | | | | | | | | | | | | | | | | | |
Cost of revenues | | | 1,717 | | | 24.4 | % | | | 319 | | | 11.7 | % | | 438.2 | % |
Cost of revenues-amortization | | | 320 | | | 4.6 | % | | | 190 | | | 7.0 | % | | 68.4 | % |
| | | | | | | | | | | | | | | | | |
Total cost of revenues | | | 2,037 | | | 29.0 | % | | | 509 | | | 18.7 | % | | 300.2 | % |
| | | | | | | | | | | | | | | | | |
| | | | | |
Gross Profit | | | 4,987 | | | 71.0 | % | | | 2,206 | | | 81.3 | % | | 126.1 | % |
| | | | | | | | | | | | | | | | | |
| | | | | |
Operating expenses: | | | | | | | | | | | | | | | | | |
Product & content development | | | 1,042 | | | 14.8 | % | | | 350 | | | 12.9 | % | | 197.7 | % |
Sales & marketing | | | 1,355 | | | 19.3 | % | | | 454 | | | 16.7 | % | | 198.5 | % |
General & administrative | | | 1,153 | | | 16.4 | % | | | 602 | | | 22.2 | % | | 91.5 | % |
| | | | | | | | | | | | | | | | | |
Total operating expenses | | | 3,550 | | | 50.5 | % | | | 1,406 | | | 51.8 | % | | 152.5 | % |
| | | | | | | | | | | | | | | | | |
| | | | | |
Operating income | | | 1,437 | | | 20.5 | % | | | 800 | | | 29.5 | % | | 79.6 | % |
| | | | | | | | | | | | | | | | | |
Interest expense | | | 622 | | | 8.9 | % | | | 2 | | | 0.1 | % | | (a | ) |
Interest income | | | (46 | ) | | -0.7 | % | | | (153 | ) | | -5.6 | % | | -69.9 | % |
| | | | | | | | | | | | | | | | | |
| | | | | |
Income before income taxes | | | 861 | | | 12.3 | % | | | 951 | | | 35.0 | % | | -9.5 | % |
| | | | | | | | | | | | | | | | | |
Income tax expense (benefit) | | | — | | | 0.0 | % | | | — | | | 0.0 | % | | (a | ) |
| | | | | |
Net Income | | $ | 861 | | | 12.3 | % | | $ | 951 | | | 35.0 | % | | -9.5 | % |
| | | | | | | | | | | | | | | | | |
| | | | | |
Earnings Per Share | | | | | | | | | | | | | | | | | |
Basic | | $ | 0.09 | | | | | | $ | 0.11 | | | | | | | |
Diluted | | $ | 0.08 | | | | | | $ | 0.10 | | | | | | | |
| | | | | |
Weighted Average Common Shares Outstanding | | | | | | | | | | | | | | | | | |
Basic | | | 9,514 | | | | | | | 8,430 | | | | | | | |
Diluted | | | 10,376 | | | | | | | 9,755 | | | | | | | |
| | | | | |
(a) not meaningful | | | | | | | | | | | | | | | | | |
A.D.A.M., Inc.
Condensed Consolidated Statement of Operations
Second Quarter, 2007 and 2006
(numbers in thousands, except per share data)
| | | | | | | | | | | | | | | | | |
| | Six Months Ended June 30, | | | % Increase | |
| | | | | % of | | | | | | % of | | | (Decrease) | |
| | 2007 | | | Revenues | | | 2006 | | | Revenues | | | in US $ | |
Revenues, net: | | | | | | | | | | | | | | | | | |
Licensing | | $ | 11,559 | | | 85.2 | % | | $ | 4,236 | | | 81.5 | % | | 172.9 | % |
Product | | | 922 | | | 6.8 | % | | | 742 | | | 14.3 | % | | 24.3 | % |
Professional services and other | | | 1,089 | | | 8.0 | % | | | 219 | | | 4.2 | % | | 397.3 | % |
| | | | | | | | | | | | | | | | | |
Total revenues, net | | | 13,570 | | | 100.0 | % | | | 5,197 | | | 100.0 | % | | 161.1 | % |
| | | | | | | | | | | | | | | | | |
| | | | | |
Cost of Revenues: | | | | | | | | | | | | | | | | | |
Cost of revenues | | | 3,049 | | | 22.5 | % | | | 620 | | | 11.9 | % | | 391.8 | % |
Cost of revenues-amortization | | | 635 | | | 4.7 | % | | | 377 | | | 7.3 | % | | 68.4 | % |
| | | | | | | | | | | | | | | | | |
Total cost of revenues | | | 3,684 | | | 27.1 | % | | | 997 | | | 19.2 | % | | 269.5 | % |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | |
Gross Profit | | | 9,886 | | | 72.9 | % | | | 4,200 | | | 80.8 | % | | 135.4 | % |
| | | | | | | | | | | | | | | | | |
| | | | | |
Operating expenses: | | | | | | | | | | | | | | | | | |
Product & content development | | | 2,199 | | | 16.2 | % | | | 710 | | | 13.7 | % | | 209.7 | % |
Sales & marketing | | | 2,477 | | | 18.3 | % | | | 889 | | | 17.1 | % | | 178.6 | % |
General & administrative | | | 2,622 | | | 19.3 | % | | | 1,200 | | | 23.1 | % | | 118.5 | % |
| | | | | | | | | | | | | | | | | |
Total operating expenses | | | 7,298 | | | 53.8 | % | | | 2,799 | | | 53.9 | % | | 160.7 | % |
| | | | | | | | | | | | | | | | | |
| | | | | |
Operating income | | | 2,588 | | | 19.1 | % | | | 1,401 | | | 27.0 | % | | 84.7 | % |
| | | | | | | | | | | | | | | | | |
| | | | | |
Interest expense | | | 1,313 | | | 9.7 | % | | | 5 | | | 0.1 | % | | (a | ) |
Interest income | | | (56 | ) | | -0.4 | % | | | (283 | ) | | -5.4 | % | | -80.2 | % |
Realized (gain) loss on investments | | | — | | | 0.0 | % | | | — | | | 0.0 | % | | (a | ) |
Loss on sale of assets | | | 4 | | | 0.0 | % | | | — | | | 0.0 | % | | (a | ) |
| | | | | | | | | | | | | | | | | |
| | | | | |
Income before income taxes | | | 1,327 | | | 9.8 | % | | | 1,679 | | | 32.3 | % | | -21.0 | % |
| | | | | | | | | | | | | | | | | |
Income tax expense (benefit) | | | — | | | 0.0 | % | | | — | | | 0.0 | % | | (a | ) |
| | | | | |
Net Income | | $ | 1,327 | | | 9.8 | % | | $ | 1,679 | | | 32.3 | % | | -21.0 | % |
| | | | | | | | | | | | | | | | | |
| | | | | |
Earnings Per Share | | | | | | | | | | | | | | | | | |
Basic | | $ | 0.14 | | | | | | $ | 0.20 | | | | | | | |
Diluted | | $ | 0.13 | | | | | | $ | 0.17 | | | | | | | |
| | | | | |
Weighted Average Common Shares Outstanding | | | | | | | | | | | | | | | | | |
Basic | | | 9,317 | | | | | | | 8,374 | | | | | | | |
Diluted | | | 10,182 | | | | | | | 9,822 | | | | | | | |
| | | | | |
(a) not meaningful | | | | | | | | | | | | | | | | | |
A.D.A.M., Inc.
Non-GAAP Condensed Financial Results
Second Quarter, 2007 and 2006
(numbers in thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended June 30, | | | % Increase (Decrease) | |
| | 2007 GAAP | | | Adj. | | | 2007 Non-GAAP | | | 2006 GAAP | | | Adj. | | | 2006 Non-GAAP | | | GAAP | | | Non-GAAP | |
Total revenues | | $ | 7,024 | | | $ | — | | | $ | 7,024 | | | $ | 2,715 | | | $ | — | | | $ | 2,715 | | | 158.7 | % | | 158.7 | % |
| | | | | | | | |
Total operating expenses | | | 5,587 | | | | (145 | ) | | | 5,442 | | | | 1,915 | | | | 124 | | | | 2,039 | | | 191.7 | % | | 166.9 | % |
Stock-based compensation (1) | | | (43 | ) | | | 43 | | | | — | | | | (124 | ) | | | 124 | | | | — | | | -65.3 | % | | (a | ) |
Amortization of purchased intangibles (2) | | | 188 | | | | (188 | ) | | | — | | | | — | | | | — | | | | — | | | (a | ) | | (a | ) |
| | | | | | | | |
Operating income | | | 1,437 | | | | 145 | | | | 1,582 | | | | 800 | | | | (124 | ) | | | 676 | | | 79.6 | % | | 134.0 | % |
| | | | | | | | |
Operating margin % | | | 20.5 | % | | | | | | | 22.5 | % | | | 29.5 | % | | | | | | | 24.9 | % | | | | | | |
| | | | | | | | |
Income before income taxes | | | 861 | | | | 145 | | | | 1,006 | | | | 951 | | | | (124 | ) | | | 827 | | | -9.5 | % | | 21.6 | % |
| | | | | | | | |
Income tax expense (benefit) | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | (a | ) | | (a | ) |
| | | | | | | | |
Net Income | | | 861 | | | | 145 | | | | 1,006 | | | | 951 | | | | (124 | ) | | | 827 | | | -9.5 | % | | 21.6 | % |
| | | | | | | | |
Diluted earnings per share | | $ | 0.08 | | | | | | | $ | 0.10 | | | $ | 0.10 | | | | | | | $ | 0.08 | | | -14.9 | % | | 14.4 | % |
Diluted shares outstanding | | | 10,376 | | | | | | | | 10,376 | | | | 9,755 | | | | | | | | 9,755 | | | | | | | |
| | | | | | | | |
Income before income taxes | | | 861 | | | | 145 | | | | 1,006 | | | | 951 | | | | (124 | ) | | | 827 | | | | | | | |
Depreciation | | | 108 | | | | — | | | | 108 | | | | 37 | | | | — | | | | 37 | | | | | | | |
Amortization of software development | | | 132 | | | | — | | | | 132 | | | | 190 | | | | — | | | | 190 | | | | | | | |
Amortization of purchase intangibles (2) | | | 188 | | | | (188 | ) | | | — | | | | — | | | | — | | | | — | | | | | | | |
Interest expense (income) | | | 576 | | | | — | | | | 576 | | | | (151 | ) | | | — | | | | (151 | ) | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA | | $ | 1,865 | | | $ | (43 | ) | | $ | 1,822 | | | $ | 1,027 | | | $ | (124 | ) | | $ | 903 | | | 81.6 | % | | 101.8 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | |
(a) not meaningful | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(1) | Stock-based compensation related to non-cash charges for stock options and variable stock compensation expense. |
(2) | Amortization of customer list and purchased software acquired with Online Benefits. |
A.D.A.M., Inc.
Non-GAAP Condensed Financial Results
Second Quarter, 2007 and 2006
(numbers in thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Six Months Ended June 30, | | | % Increase (Decrease) | |
| | 2007 | | | | | | 2007 | | | 2006 | | | | | | 2006 | | | | | | | |
| | GAAP | | | Adj. | | | Non-GAAP | | | GAAP | | | Adj. | | | Non-GAAP | | | GAAP | | | Non-GAAP | |
Total revenues | | $ | 13,570 | | | $ | — | | | $ | 13,570 | | | $ | 5,197 | | | $ | — | | | $ | 5,197 | | | 161.1 | % | | 161.1 | % |
| | | | | | | | |
Total operating expenses | | | 10,982 | | | | (616 | ) | | | 10,366 | | | | 3,796 | | | | 135 | | | | 3,931 | | | 189.3 | % | | 163.7 | % |
| | | | | | | | |
Stock-based compensation (1) | | | 239 | | | | (239 | ) | | | — | | | | (135 | ) | | | 135 | | | | — | | | -277.0 | % | | (a | ) |
Amortization of purchase intangibles (2) | | | 377 | | | | (377 | ) | | | — | | | | — | | | | — | | | | — | | | (a | ) | | (a | ) |
| | | | | | | | |
Operating income | | | 2,588 | | | | 616 | | | | 3,204 | | | | 1,401 | | | | (135 | ) | | | 1,266 | | | 84.7 | % | | 153.1 | % |
| | | | | | | | |
Operating margin % | | | 19.1 | % | | | | | | | 23.6 | % | | | 27.0 | % | | | | | | | 24.4 | % | | | | | | |
| | | | | | | | |
Income before income taxes | | | 1,327 | | | | 616 | | | | 1,943 | | | | 1,679 | | | | (135 | ) | | | 1,544 | | | -21.0 | % | | 25.8 | % |
| | | | | | | | |
Income tax expense (benefit) | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | (a | ) | | (a | ) |
| | | | | | | | |
Net Income | | | 1,327 | | | | 616 | | | | 1,943 | | | | 1,679 | | | | (135 | ) | | | 1,544 | | | -21.0 | % | | 25.8 | % |
| | | | | | | | |
Diluted net income (loss) per share | | $ | 0.13 | | | | | | | $ | 0.19 | | | $ | 0.17 | | | | | | | $ | 0.16 | | | -23.8 | % | | 21.4 | % |
Diluted shares outstanding | | | 10,182 | | | | | | | | 10,182 | | | | 9,822 | | | | | | | | 9,822 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | |
Income before income taxes | | | 1,327 | | | | 616 | | | | 1,943 | | | | 1,679 | | | | (135 | ) | | | 1,544 | | | | | | | |
| | | | | | | | |
Depreciation | | | 215 | | | | — | | | | 215 | | | | 75 | | | | — | | | | 75 | | | | | | | |
Amortization of software development | | | 258 | | | | — | | | | 258 | | | | 377 | | | | — | | | | 377 | | | | | | | |
Amortization of purchase intangibles (2) | | | 377 | | | | (377 | ) | | | — | | | | — | | | | — | | | | — | | | | | | | |
Interest expense (income) | | | 1,257 | | | | — | | | | 1,257 | | | | (278 | ) | | | — | | | | (278 | ) | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | |
EBITDA | | $ | 3,434 | | | $ | 239 | | | $ | 3,673 | | | $ | 1,853 | | | $ | (135 | ) | | $ | 1,718 | | | 85.3 | % | | 113.8 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | |
(a) not meaningful | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(1) | Stock-based compensation related to non-cash charges for stock options and variable stock compensation expense. |
(2) | Amortization of customer list and purchased software acquired with Online Benefits. |
A.D.A.M., Inc.
Consolidated Balance Sheets
June 30, 2007 and December 31, 2006
(numbers in thousands)
| | | | | | | | |
| | June 30, 2007 | | | December 31, 2006 | |
ASSETS | | | | | | | | |
Current assets | | | | | | | | |
Cash and cash equivalents | | $ | 7,749 | | | $ | 6,382 | |
Short term investments | | | — | | | | 858 | |
Accounts receivable, net | | | 4,033 | | | | 3,082 | |
Restricted cash | | | 45 | | | | 2,192 | |
Inventories | | | 129 | | | | 74 | |
Prepaids and other current assets | | | 1,095 | | | | 1,673 | |
| | | | | | | | |
Total current assets | | | 13,051 | | | | 14,261 | |
| | | | | | | | |
Non-current assets | | | | | | | | |
Property and equipment, net | | | 842 | | | | 876 | |
Intangible assets, net | | | 10,251 | | | | 10,276 | |
Goodwill | | | 27,951 | | | | 27,883 | |
Other assets | | | 158 | | | | 158 | |
Deferred financing costs, net | | | 1,014 | | | | 1,184 | |
Deferred tax asset, net of current portion | | | 5,500 | | | | 5,500 | |
| | | | | | | | |
Total non-current assets | | | 45,716 | | | | 45,877 | |
| | | | | | | | |
TOTAL ASSETS | | $ | 58,767 | | | $ | 60,138 | |
| | | | | | | | |
Liabilities and Shareholders’ Equity | | | | | | | | |
Current liabilities | | | | | | | | |
Accounts payables and accrued expenses | | $ | 3,034 | | | $ | 4,075 | |
Deferred revenue | | | 5,377 | | | | 4,447 | |
Note payable | | | — | | | | 1,500 | |
Current portion of long term debt | | | 1,000 | | | | 1,000 | |
Current portion of capital lease obligations | | | 131 | | | | 155 | |
| | | | | | | | |
Total current liabilities | | | 9,542 | | | | 11,177 | |
| | | | | | | | |
Non-current liabilities | | | | | | | | |
Capital lease obligations, net of current portion | | | 128 | | | | 178 | |
Other liabilities | | | 1,158 | | | | 1,314 | |
Long term debt, net of current portion | | | 22,000 | | | | 24,000 | |
| | | | | | | | |
Total non-current liabilities | | | 23,286 | | | | 25,492 | |
| | | | | | | | |
Stockholders’ equity | | | | | | | | |
Common stock | | | 98 | | | | 94 | |
Treasury stock | | | (1,088 | ) | | | (1,088 | ) |
Additional paid-in capital | | | 55,251 | | | | 54,109 | |
Unrealized gain (loss) on investments | | | (5 | ) | | | (2 | ) |
Accumulated deficit | | | (28,317 | ) | | | (29,644 | ) |
| | | | | | | | |
Total stockholders’ equity | | | 25,939 | | | | 23,469 | |
| | | | | | | | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | | $ | 58,767 | | | $ | 60,138 | |
| | | | | | | | |
A.D.A.M., Inc.
Condensed Consolidated Statements of Cash Flows
Second Quarter, 2007 and 2006
(numbers in thousands)
| | | | | | | | |
| | Six Months Ended | | | Six Months Ended | |
| | June 30, 2007 | | | June 30, 2006 | |
Cash flows from operating activities | | | | | | | | |
Net income | | $ | 1,327 | | | $ | 1,679 | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | |
Depreciation and amortization | | | 851 | | | | 452 | |
Deferred financing cost amortization | | | 174 | | | | — | |
Gain on sale of assets | | | 4 | | | | — | |
Stock-based compensation expense | | | 239 | | | | (135 | ) |
Changes in assets and liabilities: | | | | | | | | |
Accounts receivable | | | (951 | ) | | | (806 | ) |
Inventories | | | (54 | ) | | | (8 | ) |
Prepaids and other assets | | | 573 | | | | 98 | |
Accounts payable and accrued liabilities | | | (1,041 | ) | | | (201 | ) |
Deferred revenue | | | 931 | | | | 80 | |
Other liabilities | | | (156 | ) | | | — | |
| | | | | | | | |
Net cash provided by operating activities | | | 1,897 | | | | 1,159 | |
| | | | | | | | |
| | |
Cash flows from investing activities | | | | | | | | |
Purchases of property and equipment | | | (193 | ) | | | (48 | ) |
Proceeds from sale of property and equipment | | | 7 | | | | — | |
Additional costs of previous acquisition | | | (68 | ) | | | | |
Net change in restricted cash | | | 2,148 | | | | 25 | |
Software product and content development costs | | | (610 | ) | | | (359 | ) |
Maturities and reclassifications of investments | | | 845 | | | | 2,055 | |
Proceeds of investments | | | 104 | | | | — | |
Purchase of investments | | | (95 | ) | | | (967 | ) |
| | | | | | | | |
Net cash provided by investing activities | | | 2,138 | | | | 706 | |
| | | | | | | | |
| | |
Cash flows from financing activities | | | | | | | | |
Payment on note payable | | | (1,500 | ) | | | — | |
Payment on long term debt | | | (2,000 | ) | | | — | |
Proceeds from exercise of common stock options | | | 907 | | | | 476 | |
Repayments on capital leases | | | (75 | ) | | | (9 | ) |
| | | | | | | | |
Net cash (used in) provided by financing activities | | | (2,668 | ) | | | 467 | |
| | | | | | | | |
Increase (decrease) in cash and cash equivalents | | | 1,367 | | | | 2,332 | |
| | | | | | | | |
Cash and cash equivalents, beginning of the period | | | 6,382 | | | | 2,816 | |
| | | | | | | | |
Cash and cash equivalents, end of the period | | $ | 7,749 | | | $ | 5,148 | |
| | | | | | | | |