UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 10-Q
(Mark One)
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended June 30, 2008
OR
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from
Commission File Number 0-26962
A.D.A.M., INC.
(Exact Name of Registrant as Specified in its Charter)
| | |
Georgia | | 58-1878070 |
(State or other jurisdiction of incorporation or organization) | | (IRS Employer Identification No.) |
1600 RiverEdge Parkway, Suite 100
Atlanta, Georgia 30328-4696
(Address of Principal Executive Offices, Zip Code)
N/A
(Former Name or Former Address, if changed since last report)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. YES x NO ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definition of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):
| | | | | | |
Large accelerated filer ¨ | | Accelerated filer ¨ | | Non-accelerated filer ¨ | | Smaller reporting company x |
| | | | (Do not check if a smaller reporting company) |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act.) YES ¨ NO x
As of August 11, 2008, there were 9,868,532 shares of the Registrant’s common stock, par value $.01 per share, outstanding.
A.D.A.M., Inc.
Form 10-Q for the Quarter Ended June 30, 2008
2
PART I. FINANCIAL INFORMATION
ITEM 1. | CONSOLIDATED FINANCIAL STATEMENTS |
A.D.A.M., Inc.
Consolidated Balance Sheets
(In thousands, except share data)
| | | | | | | | |
| | June 30, 2008 | | | December 31, 2007 | |
| | (Unaudited) | | | | |
Assets | | | | | | | | |
Current assets | | | | | | | | |
Cash and cash equivalents | | $ | 3,882 | | | $ | 5,425 | |
Investments, short term | | | — | | | | 2,809 | |
Accounts receivable, net of allowances of $444 and $424, respectively | | | 3,087 | | | | 3,940 | |
Restricted cash | | | 46 | | | | 46 | |
Inventories, net | | | 49 | | | | 65 | |
Prepaids and other assets | | | 1,054 | | | | 839 | |
Deferred income tax asset | | | 793 | | | | 793 | |
| | | | | | | | |
Total current assets | | | 8,911 | | | | 13,917 | |
Property and equipment, net | | | 915 | | | | 801 | |
Intangible assets, net | | | 10,119 | | | | 9,953 | |
Goodwill | | | 27,508 | | | | 27,468 | |
Other assets | | | 152 | | | | 152 | |
Deferred financing costs, net | | | 610 | | | | 852 | |
Deferred income tax asset | | | 6,827 | | | | 6,827 | |
| | | | | | | | |
Total assets | | $ | 55,042 | | | $ | 59,970 | |
| | | | | | | | |
| | |
Liabilities and Shareholders’ Equity | | | | | | | | |
Current liabilities | | | | | | | | |
Accounts payable and accrued expenses | | $ | 2,643 | | | $ | 3,658 | |
Deferred revenue | | | 5,410 | | | | 5,676 | |
Current portion of long-term debt | | | 4,750 | | | | 3,250 | |
Current portion of capital lease obligations | | | 84 | | | | 105 | |
| | | | | | | | |
Total current liabilities | | | 12,887 | | | | 12,689 | |
Capital lease obligations, net of current portion | | | 49 | | | | 85 | |
Other liabilities | | | 909 | | | | 899 | |
Long-term debt, net of current portion | | | 9,250 | | | | 16,750 | |
| | | | | | | | |
Total liabilities | | | 23,095 | | | | 30,423 | |
| | | | | | | | |
Shareholders’ equity | | | | | | | | |
Common stock, $.01 par value; 20,000,000 shares authorized; 10,121,924 shares issued and 9,852,165 shares outstanding at 6/30/2008 and 9,958,617 shares issued and 9,688,858 shares outstanding at 12/31/2007 | | | 101 | | | | 100 | |
Treasury stock, at cost, 269,759 shares | | | (1,088 | ) | | | (1,088 | ) |
Additional paid-in capital | | | 57,281 | | | | 56,406 | |
Unrealized loss on investments | | | — | | | | (166 | ) |
Accumulated deficit | | | (24,347 | ) | | | (25,705 | ) |
| | | | | | | | |
Total shareholders’ equity | | | 31,947 | | | | 29,547 | |
| | | | | | | | |
Total liabilities and shareholders’ equity | | $ | 55,042 | | | $ | 59,970 | |
| | | | | | | | |
The accompanying notes are an integral part of these consolidated financial statements.
3
A.D.A.M., Inc.
Consolidated Statements of Operations
(In thousands, except per share data)
(Unaudited)
| | | | | | | | | | | | | | | | |
| | Three Months Ended June 30, | | | Six Months Ended June 30, | |
| | 2008 | | | 2007 | | | 2008 | | | 2007 | |
Revenues, net: | | | | | | | | | | | | | | | | |
Licensing | | $ | 6,330 | | | $ | 5,860 | | | $ | 12,759 | | | $ | 11,559 | |
Product | | | 316 | | | | 548 | | | | 557 | | | | 922 | |
Professional services and other | | | 543 | | | | 616 | | | | 996 | | | | 1,089 | |
| | | | | | | | | | | | | | | | |
Total revenues, net | | | 7,189 | | | | 7,024 | | | | 14,312 | | | | 13,570 | |
| | | | | | | | | | | | | | | | |
| | | | |
Cost of revenues: | | | | | | | | | | | | | | | | |
Cost of revenues | | | 921 | | | | 1,513 | | | | 1,867 | | | | 2,707 | |
Cost of revenues – amortization | | | 465 | | | | 320 | | | | 947 | | | | 635 | |
| | | | | | | | | | | | | | | | |
Total cost of revenues | | | 1,386 | | | | 1,833 | | | | 2,814 | | | | 3,342 | |
| | | | | | | | | | | | | | | | |
Gross profit | | | 5,803 | | | | 5,191 | | | | 11,498 | | | | 10,228 | |
| | | | | | | | | | | | | | | | |
| | | | |
Operating expenses: | | | | | | | | | | | | | | | | |
Product and content development | | | 1,197 | | | | 1,043 | | | | 2,188 | | | | 2,199 | |
Sales and marketing | | | 2,157 | | | | 1,559 | | | | 4,274 | | | | 2,819 | |
General and administrative | | | 1,298 | | | | 1,152 | | | | 2,593 | | | | 2,622 | |
| | | | | | | | | | | | | | | | |
Total operating expenses | | | 4,652 | | | | 3,754 | | | | 9,055 | | | | 7,640 | |
| | | | | | | | | | | | | | | | |
Operating income | | | 1,151 | | | | 1,437 | | | | 2,443 | | | | 2,588 | |
Interest expense | | | 346 | | | | 622 | | | | 818 | | | | 1,313 | |
Interest income | | | (5 | ) | | | (46 | ) | | | (29 | ) | | | (56 | ) |
Loss on the sale of investments | | | — | | | | — | | | | 296 | | | | — | |
Loss on the sale of assets | | | — | | | | — | | | | — | | | | 4 | |
| | | | | | | | | | | | | | | | |
Income before income taxes | | | 810 | | | | 861 | | | | 1,358 | | | | 1,327 | |
Income tax expense | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | | |
Net income | | $ | 810 | | | $ | 861 | | | $ | 1,358 | | | $ | 1,327 | |
| | | | | | | | | | | | | | | | |
Basic net income per common share | | $ | 0.08 | | | $ | 0.09 | | | $ | 0.14 | | | $ | 0.14 | |
| | | | | | | | | | | | | | | | |
Basic weighted average number of common shares outstanding | | | 9,795 | | | | 9,514 | | | | 9,755 | | | | 9,317 | |
| | | | | | | | | | | | | | | | |
Diluted net income per common share | | $ | 0.08 | | | $ | 0.08 | | | $ | 0.13 | | | $ | 0.13 | |
| | | | | | | | | | | | | | | | |
Diluted weighted average number of common shares outstanding | | | 10,760 | | | | 10,376 | | | | 10,743 | | | | 10,182 | |
| | | | | | | | | | | | | | | | |
The accompanying notes are an integral part of these consolidated financial statements.
4
A.D.A.M., Inc.
Consolidated Statement of Changes in Shareholders’ Equity
(In thousands, except share data)
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Common Stock | | Treasury Stock | | | Additional Paid-in Capital | | Accumulated Other Comprehensive Income/(Loss) | | | Accumulated Deficit | | | Total |
| | Shares | | Amount | | Shares | | | Amount | | | | | |
Balance at December 31, 2007 | | 9,958,617 | | $ | 100 | | (269,759 | ) | | $ | (1,088 | ) | | $ | 56,406 | | $ | (166 | ) | | $ | (25,705 | ) | | $ | 29,547 |
Comprehensive income: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income | | — | | | — | | — | | | | — | | | | — | | | — | | | | 1,358 | | | | 1,358 |
Unrealized loss on investments | | — | | | — | | — | | | | — | | | | — | | | 166 | | | | — | | | | 166 |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Total comprehensive income | | | | | | | | | | | | | | | | | | | | | | | | | | 1,524 |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock-based compensation expense | | — | | | — | | — | | | | — | | | | 322 | | | — | | | | — | | | | 322 |
Exercise of common stock options | | 163,307 | | | 1 | | — | | | | — | | | | 553 | | | — | | | | — | | | | 554 |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at June 30, 2008 | | 10,121,924 | | $ | 101 | | (269,759 | ) | | $ | (1,088 | ) | | $ | 57,281 | | $ | — | | | $ | (24,347 | ) | | $ | 31,947 |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
The accompanying notes are an integral part of these consolidated financial statements.
5
A.D.A.M., Inc.
Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
| | | | | | | | |
| | Six Months Ended June 30, | |
| | 2008 | | | 2007 | |
Cash flows from operating activities | | | | | | | | |
Net income | | $ | 1,358 | | | $ | 1,327 | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | |
Depreciation and amortization | | | 1,163 | | | | 851 | |
Deferred financing cost amortization | | | 241 | | | | 174 | |
Loss on sale of assets | | | — | | | | 4 | |
Loss on sale of investments | | | 296 | | | | — | |
Stock-based compensation expense | | | 322 | | | | 239 | |
Changes in assets and liabilities: | | | | | | | | |
Accounts receivable | | | 852 | | | | (951 | ) |
Inventories | | | 16 | | | | (54 | ) |
Prepaids and other assets | | | (215 | ) | | | 573 | |
Accounts payable and accrued liabilities | | | (1,014 | ) | | | (1,041 | ) |
Deferred revenue | | | (265 | ) | | | 931 | |
Other liabilities | | | 10 | | | | (156 | ) |
| | | | | | | | |
Net cash provided by operating activities | | | 2,764 | | | | 1,897 | |
| | | | | | | | |
| | |
Cash flows from investing activities | | | | | | | | |
Purchases of property and equipment | | | (329 | ) | | | (193 | ) |
Proceeds from sale of property and equipment | | | — | | | | 7 | |
Additional cost of previous acquisition | | | (40 | ) | | | (68 | ) |
Net change in restricted cash | | | — | | | | 2,148 | |
Software product and content development costs | | | (1,114 | ) | | | (610 | ) |
Proceeds from sale of investments | | | 2,716 | | | | — | |
Purchase of investments | | | (37 | ) | | | (87 | ) |
| | | | | | | | |
Net cash provided by investing activities | | | 1,196 | | | | 1,197 | |
| | | | | | | | |
| | |
Cash flows from financing activities | | | | | | | | |
Payment on note payable | | | — | | | | (1,500 | ) |
Payment on long term debt | | | (6,000 | ) | | | (2,000 | ) |
Proceeds from exercise of common stock options | | | 554 | | | | 907 | |
Repayments on capital leases | | | (57 | ) | | | (75 | ) |
| | | | | | | | |
Net cash used in financing activities | | | (5,503 | ) | | | (2,668 | ) |
| | | | | | | | |
Increase (Decrease) in cash and cash equivalents | | | (1,543 | ) | | | 426 | |
Cash and cash equivalents, beginning of period | | | 5,425 | | | | 4,446 | |
| | | | | | | | |
Cash and cash equivalents, end of period | | $ | 3,882 | | | $ | 4,872 | |
| | | | | | | | |
Interest paid | | $ | 696 | | | $ | 1,740 | |
| | | | | | | | |
The accompanying notes are an integral part of these consolidated financial statements.
6
A.D.A.M., Inc.
Notes to Consolidated Financial Statements (Unaudited)
June 30, 2008
1. BUSINESS AND BASIS OF PRESENTATION
Business
We provide high-quality health information services and benefits technology solutions to healthcare organizations, benefit brokers, employers, consumers, and educational institutions. With an industry-leading employee and human resources technology system and one of the largest consumer health information libraries in the world, our products empower consumers to become better informed about their health and wellness, manage their personal benefits and health account finances, while helping organizations reduce the costs of healthcare and benefits administration. Our products address a large and growing consumer driven healthcare market.
Basis of Presentation
The accompanying unaudited consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America (“GAAP”) for interim financial information and the general instructions to Form 10-Q. Accordingly, certain information and footnotes required by GAAP for complete financial statements may be condensed or omitted. These interim financial statements should be read in conjunction with our audited financial statements and notes thereto included in our Annual Report on Form 10-K for the fiscal year ended December 31, 2007. The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses. Actual results could differ from those estimates.
In the opinion of management, all adjustments considered necessary for a fair presentation have been included. Certain amounts previously reported have been reclassified for comparative purposes to conform with current period presentation.
Operating results for the three and six months ended June 30, 2008 are not necessarily indicative of the results that may be expected for the year ending December 31, 2008 or any future period.
Net income per common share
Net income per share is computed in accordance with SFAS No. 128, “Earnings Per Share.” Basic net income per share is computed by dividing net income by the weighted average number of common shares outstanding for each period. Diluted net income per share is based upon the addition of the effect of common stock equivalents (stock options and convertible debt) to the denominator of the basic net income per share calculation using the treasury stock method, if their effect is dilutive. The computation of net income per share for the three and six months ended June 30, 2008 and 2007 is as follows (in thousands, except per share data):
| | | | | | | | | | | | |
| | Three Months Ended June 30, | | Six Months Ended June 30, |
| | 2008 | | 2007 | | 2008 | | 2007 |
Net income | | $ | 810 | | $ | 861 | | $ | 1,358 | | $ | 1,327 |
| | | | | | | | | | | | |
Weighted average common shares outstanding – basic | | | 9,795 | | | 9,514 | | | 9,755 | | | 9,317 |
Weighted average common share equivalents | | | 965 | | | 862 | | | 988 | | | 865 |
| | | | | | | | | | | | |
Weighted average common shares outstanding – diluted | | | 10,760 | | | 10,376 | | | 10,743 | | | 10,182 |
Net income per share: | | | | | | | | | | | | |
Basic | | $ | 0.08 | | $ | 0.09 | | $ | 0.14 | | $ | 0.14 |
Diluted | | $ | 0.08 | | $ | 0.08 | | $ | 0.13 | | $ | 0.13 |
| | | | |
Anti-dilutive stock options and convertible debt outstanding | | | 1,446 | | | 1,142 | | | 1,446 | | | 1,142 |
7
Reclassifications
Certain amounts in the prior years’ financial statements have been reclassified to conform to the current year presentation. In addition, we reclassified $1,936,000 from cash and cash equivalents to short-term investments at December 31, 2006. As a result cash provided by investing activities decreased by $941,000 for the six months ended June 30, 2007 from the amount originally reported, and the cash balances on the statement of cash flows were revised accordingly.
Recently Adopted Accounting Standards
SFAS No. 157 – On January 1, 2008, we adopted Statement of Financial Accounting Standards No. 157, “Fair Value Measurements” (SFAS 157). SFAS 157 provides a definition of fair value, establishes a framework for measuring fair value under GAAP, and requires expanded disclosures about fair value measurements. The standard applies when GAAP requires or allows assets or liabilities to be measured at fair value; therefore, it does not expand the use of fair value in any new circumstance. We adopted SFAS 157 on a prospective basis, and the impact had no effect on our results of operations, financial position or cash flows.
Recently Issued Accounting Standards
SFAS No. 141(R) – In December 2007, the FASB issued SFAS No. 141(R), “Business Combinations” (SFAS 141(R)), which replaces SFAS No. 141, “Business Combinations”. SFAS 141(R) establishes principles and requirements for how an acquiring company recognizes and measures in its financial statements the identifiable assets acquired, the liabilities assumed, and any noncontrolling interest in the acquiree; recognizes and measure the goodwill acquired in the business combination or a gain from a bargain purchase; and determines what information to disclose to enable users of the financial statements to evaluate the nature and financial effects of the business combination. We will adopt SFAS 141(R) at the time of any business combinations with an acquisition date on or after January 1, 2009, and management will assess each transaction on a case-by-case basis as they occur.
SFAS No. 162 – In May 2008, the FASB issued SFAS No. 162, “The Hierarchy of Generally Accepted Accounting Principles” (SFAS 162). SFAS 162 identifies a consistent framework, or hierarchy, for selecting accounting principles to be used in preparing financial statements that are presented in conformity with U.S. generally accepted accounting principles for nongovernmental entities (the Hierarchy). The Hierarchy within SFAS 162 is consistent with that previously defined in the AICPA Statement on Auditing Standards No. 69, “The Meaning of Present Fairly in Conformity With Generally Accepted Accounting Principles”. The adoption of SFAS 162 will not have a material effect on our consolidated financial statements because we have utilized the guidance within SAS 69.
FSP FAS No. 142-3 – In April 2008, the FASB directed the FASB Staff to issue FSP No. FAS 142-3, “Determination of the Useful Life of Intangible Assets” (FSP FAS 142-3). FSP FAS 142-3 amends the factors that should be considered in developing a renewal or extension assumptions used for purposes of determining the useful life of a recognized intangible asset under SFAS 142, “Goodwill and Other Intangible Assets” (SFAS 142). FSP FAS 142-3 is intended to improve the consistency between the useful life of a recognized intangible asset under SFAS 142 and the period of expected cash flows used to measure the fair value of the asset under SFAS 141(R) and other generally accepted accounting principles. FSP FAS 142-3 is effective for us beginning January 1, 2009. We are currently evaluating the potential impact of the adoption of FSP 142-3 on our results of operations, financial position or cash flows.
2. Debt and Restricted Cash
Long-term debt
In conjunction with the acquisition of Online Benefits, Inc. (“OnlineBenefits”), we entered into a credit agreement (“Credit Agreement”) with Capital Source Finance LLC (“Lender”). The Credit Agreement, with related balances at June 30, 2008, is summarized below (numbers in column are in thousands):
| | | |
$2,000,000 revolver with Lender – principal repayable in full in August 2011; interest at LIBOR plus 4% (6.72% at 6/30/08) or the prime rate plus 2.75%, payable quarterly in arrears; revolver unused facility fee of 0.5% per annum of the average daily balance of the unused portion, payable monthly in arrears | | $ | — |
$20,000,000 term loan with Lender – principal repayable in quarterly installments of varying amounts ($1,000,000 from June 2008 through September 2008, $1,250,000 from December 2008 through September 2010, and $1,500,000 from December 2010 through June 2011), interest same as revolver (6.72% at 6/30/08); prepayment premium of either 2% (prior to first anniversary) or 1% (between first and second anniversary) of prepaid amount | | | 9,000 |
$5,000,000 convertible note with Lender – principal repayable in full in August 2011; interest at LIBOR plus 2.5% (5.22% at 6/30/08) or the prime rate plus 1.25%, payable quarterly in arrears; prepayment premium same as term loan; all or any portion of the principal balance is convertible at the option of the Lender into common stock of A.D.A.M. at a conversion price per share as defined in the agreement | | | 5,000 |
| | | |
| | $ | 14,000 |
| | | |
8
In connection with the Credit Agreement, we entered into a Conversion and Registration Rights Agreement dated as of August 14, 2006, which specifies terms applicable to the conversion of the convertible note and provides the Lender with certain registration rights with respect to the shares issuable on conversion of the convertible note.
In addition to the above terms, there is a provision for a prepayment of 50% of excess cash flow, as defined in the Credit Agreement. The Credit Agreement is secured by (i) a first lien on all existing and future tangible and intangible assets and personal property and equity stock of A.D.A.M. and any existing and future subsidiaries, and (ii) a pledge of 100% of our subsidiaries’ capital stock. There are customary financial covenants for earnings as well as ratios related to total debt to earnings, debt and interest due to earnings, interest to earnings, and capital expenditures, as defined in the Credit Agreement. Our credit facility generally prohibits us from paying dividends on our common stock.
The deferred financing fees related to this debt were a gross amount of $1,340,000 with an accumulated amortization of $729,000 and $488,000 at June 30, 2008 and December 31, 2007, respectively.
3. Investments
Short-term investments at December 31, 2007 included the following (in thousands):
| | | | | | | | | | | | | |
| | Cost | | Gross Unrealized Gains | | Gross Unrealized (Losses) | | | Fair Value |
Mutual Funds | | | | | | | | | | | | | |
– AIM Floating Fund | | $ | 2,975 | | $ | 385 | | $ | (551 | ) | | $ | 2,809 |
| | | | | | | | | | | | | |
Investments are recorded at fair value based on current market prices and are classified as available-for-sale. Changes in the fair value are included in the equity section of our balance sheet and reported in our Consolidated Statement of Changes in Shareholders’ Equity.
4. Intangible Assets
Intangible assets are summarized as follows (in thousands):
| | | | | | | | | | |
| | Estimated amortizable lives (years) | | June 30, 2008 | | | December 31, 2007 | |
Intangible assets: | | | | | | | | | | |
Capitalized software products and content | | 2 – 3 | | $ | 7,355 | | | $ | 6,242 | |
Purchased intellectual content | | 3 | | | 1,431 | | | | 1,431 | |
Purchased customer contracts | | 2 | | | 333 | | | | 333 | |
Purchased customer relationships | | 15 | | | 8,800 | | | | 8,800 | |
| | | | | | | | | | |
Intangible assets, gross | | | | | 17,919 | | | | 16,806 | |
| | | | | | | | | | |
| | | |
Accumulated amortization: | | | | | | | | | | |
Capitalized software products and content | | | | | (4,932 | ) | | | (4,278 | ) |
Purchased intellectual content | | | | | (1,431 | ) | | | (1,431 | ) |
Purchased customer contracts | | | | | (333 | ) | | | (333 | ) |
Purchased customer relationships | | | | | (1,104 | ) | | | (811 | ) |
| | | | | | | | | | |
Accumulated amortization | | | | | (7,800 | ) | | | (6,853 | ) |
| | | | | | | | | | |
Intangible assets, net | | | | $ | 10,119 | | | $ | 9,953 | |
| | | | | | | | | | |
9
Amortization expense for the three and six months ended June 30, 2008 was $465,000 and $947,000, respectively. For the three and six months ended June 30, 2007, amortization expense was $320,000 and $635,000, respectively.
5. Income Taxes
For the three and six months ended June 30, 2008, we recorded an income tax provision of $308,000 and $516,000, or 38% (our estimated effective tax rate) of our pretax income. Additionally, we performed our quarterly evaluation of the deferred tax asset and the related valuation allowance as of June 30, 2008. Based on our analysis for the three and six months ended June 30, 2008, we reduced the valuation allowance by $308,000 and $516,000. These two transactions fully offset one another and therefore our income tax provision was $0 for the three months ended June 30, 2008. The June 30, 2008 deferred tax asset balance of $7,620,000 also remained unchanged from December 31, 2007. As a result of realizing this additional $308,000 of our deferred tax asset, we reduced the related valuation allowance to $13,278,000 at June 30, 2008 from $13,794,000 at December 31, 2007.
For the three and six months ended June 30, 2007, we recorded an income tax provision of $327,000 and $504,000, or 38% (our estimated effective tax rate) of our pretax income. Additionally, we performed our quarterly evaluation of the deferred tax asset and the related valuation allowance as of June 30, 2007. Based on our analysis for the three and six months ended June 30, 2007, we reduced the valuation allowance by $327,000 and $504,000. These two transactions fully offset one another and therefore our income tax provision was $0 for the three and six months ended June 30, 2007. The June 30, 2007 deferred tax asset balance of $5,500,000 also remained unchanged from December 31, 2006. As a result of realizing this additional $327,000 of our deferred tax asset, we reduced the related valuation allowance to $17,449,000 at June 30, 2007 from $17,953,000 at December 31, 2006.
In 2007 we recognized an income tax benefit of $1,510,000 as a result of an adjustment to the deferred tax asset and related valuation allowance based on our analysis of realizability as described above. At June 30, 2008, we had NOL and R&D credit carryforwards available for tax purposes of approximately $57,540,000 and $1,020,000, respectively, which will expire on December 31 in years 2008 through 2022 and 2008 through 2023, respectively. Approximately $10,090,000 of NOL carryforwards was acquired as a result of the acquisition of Integrated Medicine Corp. (“IMC”) in December of 2001. We also acquired $29,510,000 of NOL carryforwards as a result of the acquisition of OnlineBenefits in August 2006. Internal Revenue Code (“IRC”) Section 382 limits the utilization of NOL carryforwards when a change in ownership, as defined by the Internal Revenue Service, occurs. The acquisitions of IMC and OnlineBenefits resulted in ownership change within the meaning of IRC Section 382. The total annual IRC Section 382 limitation is approximately $60,000 for IMC and $1,470,000 for OnlineBenefits. Of the total $10,090,000 of NOLs acquired from IMC, the pre-change NOLs estimated to be available for use after the application of the IRC Section 382 limitation is approximately $1,260,000. Of the total $29,510,000 NOLs acquired from OnlineBenefits, the NOLs estimated to be available for use after the application of the IRC Section 382 limitation is approximately $26,300,000.
We adopted the provisions of Financial Accounting Standards Board Interpretation No. 48, “Accounting for Uncertainty in Income Taxes” on January 1, 2007. Tax benefits from all tax positions taken were recognized, and there has been no material adjustment to any carryforwards NOL or R&D credits as a result of the implementation of FIN 48. Therefore, there are no material unrecognized tax benefits and related FIN 48 tax liabilities at June 30, 2008. In addition, future changes in the unrecognized tax benefits will likely have no impact on the effective tax rate due to the existence of the valuation allowance.
As of June 30, 2008, there is no accrual for interest or penalties related to uncertain tax positions since the tax benefits have not been included in prior income tax return filings. Accrued interest relating to uncertain tax positions would be recorded as a component of interest expense and penalties related to uncertain tax positions would be recorded as a component of general and administrative expenses.
The tax years 2004 to 2007 remain open to examination by the major taxing jurisdictions to which we are subject. Additionally, upon inclusion of the NOL and R&D credit carry forward tax benefits in future tax returns, the related tax benefit for the period in which the benefit arose may be subject to examination.
6. Stock-based Compensation
In accordance with SFAS 123(R), we recorded $178,000 and $322,000 of stock-based compensation expense for the three and six months ended June 30, 2008, respectively, related to employee stock options. We recorded a stock-based compensation benefit of $42,000 and stock-based compensation expense of $193,000 for the three and six months ended June 30, 2007. We expect to incur approximately $968,000 of expense over a weighted average of 1.9 years for all unvested options outstanding at June 30, 2008.
10
We used the Black-Scholes method (which models the value over time of financial instruments) to estimate the fair value at grant date of the options. The Black-Scholes method uses several assumptions to value an option. The following assumptions were used:
| • | | Expected Dividend Yield – because we do not currently pay dividends, the expected dividend yield is zero; |
| • | | Expected Volatility in Stock Price – reflects the historical change in our stock price over the expected term of the stock option; |
| • | | Risk-free Interest Rate – reflects the average rate on a United States Treasury bond with maturity equal to the expected term of the option; and |
| • | | Expected Life of Stock Awards – is based on historical experience that was modified based on expected future changes. |
The weighted-average assumptions used in the option pricing model for stock option grants were as follows:
| | | | | | | | |
Six Months Ended June 30, | | 2008 | | | 2007 | |
Expected Dividend Yield | | | — | | | | — | |
Expected Volatility in Stock Price | | | 45.51 | % | | | 50.45 | % |
Risk-Free Interest Rate | | | 2.14 | % | | | 4.85 | % |
Expected Life of Stock Awards – Years | | | 3.50 | | | | 3.40 | |
Weighted Average Fair Value at Grant Date | | $ | 2.63 | | | $ | 2.64 | |
In 2002, our Board of Directors and shareholders approved the 2002 Stock Incentive Plan, under which 1,500,000 shares of common stock were reserved pursuant to the grant of incentive or non-qualified stock options to full-time employees and key persons. Under this plan, a number of additional shares are reserved annually. This number is 3% of the number of shares of stock outstanding on January 1 of each year, not to exceed 250,000 shares annually. Options are granted at an exercise price as determined by our Board of Directors, which may not be less than the fair market value of our common stock at the date of the grant, and the options generally vest ratably over a three-year period. Options granted under this plan generally expire ten years from the date of grant.
The following table summarizes stock option activity for the six months ended June 30, 2008:
| | | | | | |
| | Shares | | | Weighted Average Exercise Price |
Outstanding at December 31, 2007 | | 2,744,325 | | | $ | 4.45 |
Granted | | 242,500 | | | $ | 7.42 |
Exercised | | (163,307 | ) | | $ | 4.44 |
Canceled or expired | | (119,393 | ) | | $ | 5.79 |
| | | | | | |
Outstanding at June 30, 2008 | | 2,704,125 | | | $ | 5.14 |
| | | | | | |
Exercisable at June 30, 2008 | | 2,107,733 | | | $ | 4.75 |
| | | | | | |
As of June 30, 2008 and December 31, 2007 there were 2,107,733 and 2,172,492 options exercisable, respectively. During the six months ending June 30, 2008, the aggregate intrinsic value of those options exercised was $470,000. As of June 30, 2008, the aggregate intrinsic value of options exercisable was $7,211,000. Aggregate intrinsic value was calculated by multiplying the number of options times the amount by which our market price at June 30, 2008 exceeded the strike price for each option. The market price at June 30, 2008 was $7.50.
On January 3, 2008, we awarded a total of 6,820 shares of restricted stock to our Board of Directors with a grant date fair value of $8.80 per share. These shares have an aggregate intrinsic value of $60,000 and are being expensed from the date issued until the vesting date of December 31, 2008. At June 30, 2008, total unrecognized compensation expense related to restricted stock was $26,000.
7. Related Party Transactions
Investment with BeBetter Networks, Inc.
At June 30, 2008 and December 31, 2007, we had a 2% investment in BeBetter Networks, Inc. (“BeBetter”). As of June 30, 2008 and December 31, 2007, our Chairman of the Board of Directors held an approximate 2% voting interest in BeBetter. We account for the investment under the cost method as we have less than a 20% ownership and do not exercise significant influence over the investee.
11
At June 30, 2008 and December 31, 2007, the carrying value of our investment in BeBetter was $0. We have no plans to make additional investments in BeBetter in the future.
Investment with ThePort Network, Inc.
At June 30, 2008 and December 31, 2007, we held an approximate 29% voting interest in ThePort Network, Inc. (“ThePort”). The Chairman of the Board of Directors, who also currently serves as the Chairman of the Board of Directors of ThePort, held an approximate 9% voting interest in ThePort at June 30, 2008 and December 31, 2007, and held a convertible note from ThePort in the amount of approximately $4,049,000 and $3,574,000 at June 30, 2008 and December 31, 2007, respectively. Two of the other directors of A.D.A.M. also own equity interests in ThePort. The investment is being accounted for under the equity method.
At June 30, 2008 and December 31, 2007, the carrying value of the investment in ThePort was $0. We have not adjusted our investment below zero for our share of ThePort’s losses since we have not provided or committed to provide any additional financial support to ThePort.
8. Contingencies
We indemnify customers from third party claims of intellectual property infringement relating to the use of our products. Historically, costs related to this guarantee have not been significant and we are unable to estimate the potential impact of this guarantee on future results of operations.
9. Concentrations
No one customer accounted for more than 10% of our revenues during the three and six months ended June 30, 2008 or 2007.
12
ITEM 2. | MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
GENERAL
We provide high-quality health information services and benefits technology solutions to healthcare organizations, benefit brokers, employers, consumers, and educational institutions. A.D.A.M. products help consumers to better understand their health and wellness, manage their personal benefits and health account finances, while helping organizations reduce the costs of healthcare and benefits administration. We also provide software applications for the education market that are designed to teach students gross anatomy and human physiology.
Our Health Management Platform includes a rich library of interactive health content and interactive applications that can be used by a broad range of healthcare consumers – from those with low health literacy to those who play an active and ongoing role in their personal health management. Our health information can be used for learning about general health concerns, specific diseases, medical conditions and treatments, surgical procedures, drug information, specialty health subjects such as women’s health and children’s health, nutrition, alternative medicine and more. Our health applications, such as our Health Risk Assessments, allow consumers to learn more about their health by providing them with relevant feedback regarding their health condition to help in making better decisions.
Our Benergy Communications Platform (“Benergy”) is a system used to communicate to employees about employer provided benefits, assist employees in the selection and enrollment process, and then promote and facilitate the use of their benefit programs. Benergy provides employees a self-service access and enables employees to better understand their benefit choices and make informed decisions about selection of their health insurance and other employer sponsored benefit plans.
Our Agency Management System includes a product suite called Advisor Tools. Within the Advisor Tool suite, we have several products brokers use to help them manage their business and communicate with their employer clients. One of the principal products within the Advisor Tool suite is AgencyWare, a client relationship management system specific to brokerage firms. AgencyWare assists brokers in quoting and selling insurance, managing commissions, tracking client interactions and other critical functions central to their business. Another application, Client Community, is a communications tool that facilitates communications between the broker and the HR/benefits professional. Currently, Client Community is deployed to approximately 40,000 employers and prospective clients.
Critical Accounting Policies and Estimates
Discussion and analysis of our financial condition and results of operations are based upon our consolidated financial statements, which have been prepared in accordance with GAAP. The preparation of these consolidated financial statements requires us to make estimates and judgments that affect the amounts reported in the consolidated financial statements and the accompanying notes. On an on-going basis, we evaluate our estimates, including those related to product returns, product and content development expenses, bad debts, intangible assets, income taxes and contingencies. We base our estimates on experience and on various assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.
We believe the following critical accounting policies affect our more significant judgments and estimates used in the preparation of our consolidated financial statements.
We derive revenues from the following sources: (1) electronically delivered software, which includes software license and postcontract customer support (PCS) revenue, (2) hosted software, which includes software license, hosting and PCS revenue, (3) professional services and (4) product sales. We recognize revenue when: (1) persuasive evidence of an arrangement exists; (2) delivery has occurred or services rendered; (3) the fee is fixed or determinable; and (4) collectability is reasonably assured. When a contract includes multiple elements, such as software and services, the entire fee is allocated to each respective element based on vendor specific objective evidence of fair value, and recognized when the revenue criteria for each element is met.
Electronically delivered software, which includes software license and PCS revenue, is recognized in accordance with Statement of Position No. 97-2, “Software Revenue Recognition,” with the entire amount recognized ratably over the term of the license agreement.
13
Hosted software, which includes software license, hosting and PCS revenue, is recognized using GAAP principles for service revenue recognition as per Emerging Issues Task Force (EITF) Issue No. 00-3. The entire amount of revenue is recognized ratably over the term of the license agreement, which matches the service that is being provided.
Professional service revenues are generally recognized upon completion and acceptance of the service by the customer. For revenue arrangements in which we sell through a reseller, we recognize revenue only after an agreement has been finalized between the customer and our authorized reseller and the content has been delivered to the customer by the reseller.
Product sales revenues are generally recognized at the time title passes to customers, distributors or resellers.
| • | | Sales Returns Allowances and Allowance for Doubtful Accounts |
Significant management judgments and estimates must be made in connection with establishing the sales returns and other allowances in any accounting period. Management must make estimates of potential future product returns related to current period product revenue. We evaluate the adequacy of allowances for returns primarily based upon our evaluation of historical and expected sales experience and by channel of distribution. The judgments and estimates of management may have a material effect on the amount and timing of our revenue for any given period. The allowance for returns in prior years has not been significant.
Similarly, management must make estimates of the uncollectability of accounts receivable. Management specifically analyzes accounts receivable and historical bad debts, customer concentrations, customer credit-worthiness, current economic trends and changes in our customer payment terms when evaluating the adequacy of the allowance for doubtful accounts. If the financial condition of our customers were to deteriorate, resulting in an impairment of their ability to make payments, additional allowances may be required.
| • | | Capitalized Software Product and Content Development Costs |
We capitalize software product and content development costs in accordance with Financial Accounting Standards Board (“FASB”) Statement No. 86 (“FAS 86”), “Accounting for the Costs of Computer Software to Be Sold, Leased, or Otherwise Marketed.” This statement specifies that costs incurred internally in creating a computer software product shall be charged to expense when incurred as research and development until technological feasibility has been established for the product. Technological feasibility is established upon completion of all planning, designing, and testing activities that are necessary to establish that the product can be produced to meet its design specifications including functions, features, and technical performance requirements. We cease capitalization of internally developed software when the product is made available for general release to customers and thereafter any maintenance and customer support is charged to expense when related revenue is recognized or when those costs are incurred. We amortize such capitalized costs as cost of revenues on a product-by-product basis using the greater of the ratio of current product revenue to the total of current and anticipated product revenue or on a straight line basis over the estimated life of the software, which we have determined to generally be two years. We continually evaluate the recoverability of capitalized costs and if the successes of new product releases are less than we anticipate then a write-down of capitalized costs may be made which could adversely affect our results in the reporting period in which the write-down occurs.
We also capitalize internal software development costs in accordance with the American Institute of Certified Public Accountants’ Statement of Position 98-1 (“SOP 98-1”), “Accounting for the Costs of Computer Software Developed or Obtained for Internal Use.” This statement specifies that computer software development costs for computer software intended for internal use occurs in three stages: (1) the preliminary project stage, where costs are expensed as incurred, (2) the application development stage, where costs are capitalized, and (3) the post-implementation or operation stage, where again costs are expensed as incurred. We cease capitalization of developed software for internal use when the software is ready for its intended use and placed in service. We amortize such capitalized costs as cost of revenues on a product-by-product basis using the straight-line method over a period of three years. We continually evaluate the usability of the products that make up our capitalized costs and if certain circumstances arise such as the introduction of new technology in the marketplace that management intends to use in place of the capitalized project, then a write-down of capitalized costs may be made which could adversely affect our results in the reporting period in which the write-down occurs.
| • | | Goodwill and Intangible Assets |
In accordance with Statement of Financial Accounting Standards (“SFAS”) No. 142, “Goodwill and Other Intangible Assets,” we evaluate goodwill and intangible assets for impairment on an annual basis. Additionally, goodwill is tested for impairment between annual tests if an event occurs or circumstances change that would more likely than not reduce
14
the fair value of an entity below its carrying value. These events or circumstances would include a significant change in the business climate, legal factors, operating performance indicators, competition, sale or disposition of a significant portion of the business or other factors. The carrying value of goodwill is evaluated in relation to the operating performance and estimated future discounted cash flows of the entity.
As part of the process of preparing our consolidated financial statements we are required to estimate our taxes in each of the jurisdictions in which we operate. This process involves management estimating the actual tax exposure together with assessing temporary differences resulting from differing treatment of items for tax and U.S. GAAP purposes. These differences result in deferred tax assets and liabilities, which are included within our accompanying consolidated balance sheet. We must then assess the likelihood that deferred tax assets will be recovered from future taxable income and to the extent we believe that recovery is not likely, we must establish a valuation allowance.
| • | | Stock-based Compensation |
We account for stock-based compensation in accordance with SFAS No. 123(R). Under the fair value recognition provisions of this statement, stock-based compensation cost is estimated at the grant date based on the award’s fair value as calculated by the Black-Scholes Method option-pricing model and is recognized as expense over the requisite service period. The Black-Scholes Method requires various highly judgmental assumptions including volatility, forfeiture rates and expected option life. If any of the assumptions used in the option pricing model change significantly, stock-based compensation expense may differ materially in the future from that recorded in the current period.
RESULTS OF OPERATIONS
Comparison of the Three Months Ended June 30, 2008 with the Three Months Ended June 30, 2007
Revenues(numbers in table in thousands)
| | | | | | | | | | | | | | | | | | | |
| | Three Months Ended June 30, | | $ Change | | | % Change | | | 2008 % of Revenue | | | 2007 % of Revenue | |
| | 2008 | | 2007 | | | | |
A.D.A.M., Inc. Consolidated | | | | | | | | | | | | | | | | | | | |
Licensing | | $ | 6,330 | | $ | 5,860 | | $ | 470 | | | 8.0 | % | | 88.0 | % | | 83.4 | % |
Product | | | 316 | | | 548 | | | (232 | ) | | (42.3 | )% | | 4.4 | % | | 7.8 | % |
Professional services and other | | | 543 | | | 616 | | | (73 | ) | | (11.9 | )% | | 7.6 | % | | 8.8 | % |
| | | | | | | | | | | | | | | | | | | |
Total Net Revenues | | $ | 7,189 | | $ | 7,024 | | $ | 165 | | | 2.3 | % | | 100.0 | % | | 100.0 | % |
| | | | | | | | | | | | | | | | | | | |
Total net revenues increased 2.3%, or $165,000 to $7,189,000 for the three months ended June 30, 2008 compared to $7,024,000 for the three months ended June 30, 2007.
Licensing revenues increased 8.0%, or $470,000, to $6,330,000 for the three months ended June 30, 2008 compared to $5,860,000 for the three months ended June 30, 2007. Licensing revenues are derived from licensing our products primarily to healthcare organizations, technology companies, benefit brokers, employers, and consumer-oriented internet websites. The increase in 2008 is due to additional license sales of our Health Management Platform which had an increase of 21%, or $515,000. This increase was partially offset by a 1%, or $45,000 decrease in license sales for our Benergy Communications and Agency Management systems. As a percent of total revenues, revenues from licensing were 88.0% of revenue for the three months ended June 30, 2008 compared to 83.4% for the three months ended June 30, 2007.
Revenues from product sales decreased by 42.3%, or $232,000, to $316,000 for the three months ended June 30, 2008 compared to $548,000 for the three months ended June 30, 2007. The product revenues consist primarily of product sales to the educational market. Revenues were lower in this area due to a market shift from CD-based products to online solutions. We are planning to invest in this area to meet the current market requirements. As a percent of total revenues, revenues from product sales were 4.4% of revenue for the three months ended June 30, 2008 compared to 7.8% for the three months ended June 30, 2007.
Professional services and other revenues decreased 11.9%, or $73,000, to $543,000 for the three months ended June 30, 2008 compared to $616,000 for the three months ended June 30, 2007. Professional services and other revenue are derived from products such as flexible spending account services, direct to consumer products, custom implementation services, and sales of nonrecurring products such as books, subscriptions, and images. During the second quarter 2007, we had a large one-time book order of $110,000. As a percent of total revenues, revenues from professional services were 7.6% of revenue for the three months ended June 30, 2008 compared to 8.8% for the three months ended June 30, 2007.
15
Operating Costs and Expenses(numbers in table in thousands)
Certain reclassifications have been made for sales related expenses reclassified from cost of revenues to sales and marketing for 2007.
| | | | | | | | | | | | | | | | | | | |
| | Three Months Ended June 30, | | $ Change | | | % Change | | | 2008 % of Revenue | | | 2007 % of Revenue | |
| | 2008 | | 2007 | | | | |
A.D.A.M., Inc. Consolidated | | | | | | | | | | | | | | | | | | | |
Cost of revenues | | $ | 921 | | $ | 1,513 | | $ | (592 | ) | | (39.1 | )% | | 12.8 | % | | 21.5 | % |
Cost of revenues – amortization | | | 465 | | | 320 | | | 145 | | | 45.3 | % | | 6.5 | % | | 4.6 | % |
Product and content development | | | 1,197 | | | 1,043 | | | 154 | | | 14.8 | % | | 16.7 | % | | 14.8 | % |
Sales and marketing | | | 2,157 | | | 1,559 | | | 598 | | | 38.4 | % | | 30.0 | % | | 22.2 | % |
General and administrative | | | 1,298 | | | 1,152 | | | 146 | | | 12.7 | % | | 18.1 | % | | 16.4 | % |
| | | | | | | | | | | | | | | | | | | |
Total Operating Cost and Expenses | | $ | 6,038 | | $ | 5,587 | | $ | 451 | | | 8.1 | % | | 84.0 | % | | 79.5 | % |
| | | | | | | | | | | | | | | | | | | |
Cost of revenues decreased $592,000, or 39.1%, to $921,000 for the three months ended June 30, 2008 compared to $1,513,000 for the three months ended June 30, 2007. Cost of revenues consists primarily of costs associated with royalties, distribution license fees, and personnel support for our Benergy Communications and Agency Management systems for our licensing products. This cost also includes product components, packaging and shipping costs related to our products and services revenue. The decrease in cost of revenues is related to the expiration of certain fee agreements related to the language translation of our healthcare products, and the cancellation of multiple third party content provider agreements that were replaced with a single source provider. In addition, the customer service costs were reduced due to product enhancements that were made in 2007. As a percent of total revenues, cost of revenues were 12.8% for the three months ended June 30, 2008 compared to 21.5% for the three months ended June 30, 2007.
Cost of revenues – amortization increased $145,000, or 45.3%, to $465,000 for the three months ended June 30, 2008 compared to $320,000 for the three months ended June 30, 2007. Cost of revenues – amortization consists primarily of costs associated with amortization of capitalized customer lists, software product, and content development costs. Cost of revenues – amortization for customer lists and software product related to the acquisition of OnlineBenefits was $188,000 for the three months ended June 30, 2008 and 2007. The $145,000 increase in amortization primarily related to the Benergy2G! product release and other product enhancements in the second half of 2007. As a percent of total revenues, cost of revenues ��� amortization, was 6.5% for the three months ended June 30, 2008 compared to 4.6% for the three months ended June 30, 2007.
Product and content development expenses increased $154,000, or 14.8%, to $1,197,000 for the three months ended June 30, 2008 from $1,043,000 for the three months ended June 30, 2007. Product management and development expenditures increased by $195,000 to $1,636,000 for the three months ended June 30, 2008 compared to $1,441,000 for the three months ended June 30, 2007 due to investments to increase the functionality of our Benergy Communications Platform. We capitalized $440,000 and $399,000 for the three months ending June 30, 2008 and 2007, respectively. This $41,000 increase in capitalized costs related to new software development offset the $195,000 increase in expenditures for a net increase of $154,000 in expense. As a percent of total revenues, product and content development expenses were 16.7% for the three months ended June 30, 2008 compared to 14.8% for the three months ended June 30, 2007.
Sales and marketing expenses increased $598,000, or 38.4%, to $2,157,000 for the three months ended June 30, 2008 from $1,559,000 for the three months ended June 30, 2007. This increase is primarily attributable to the hiring of additional sales and customer service personnel and related expenses in order to increase our sales efforts and enhance our customer service levels. As a percent of total revenues, sales and marketing expenses were 30.0% for the three months ended June 30, 2008 compared to 22.2% for the three months ended June 30, 2007.
General and administrative expenses increased $146,000, or 12.7%, to $1,298,000 for the three months ended June 30, 2008 from $1,152,000 for the three months ended June 30, 2007. The increase was primarily related to stock-based compensation expense of $178,000 for the three months ended June 30, 2008 compared to a credit of $42,000 for the three months ended June 30, 2007, that resulted from a modification of unvested stock options. As a percent of total revenues, general and administrative expenses were 18.1% for the three months ended June 30, 2008 compared to 16.4% for the three months ended June 30, 2007.
16
Operating profit decreased $286,000 to $1,151,000 for the three months ended June 30, 2008 compared to an operating profit of $1,437,000 for the three months ended June 30, 2007 primarily due to the increase in sales personnel which was partially offset by the expiration of certain fee agreements related to the language translation of our Health Management Platform, the switch to a single source third party product vendor, and the reduction of customer service costs.
Other Expenses and Income
Interest expense was $346,000 and $622,000 for the three months ended June 30, 2008 and 2007, respectively. This decrease in interest expense was primarily due to payments of $10,000,000 made in advance of the original required repayment schedule on the long-term note debt associated with the OnlineBenefits acquisition since June 30, 2007.
Interest income was $5,000 and $46,000 for the three months ended June 30, 2008 and 2007, respectively. This decrease was primarily due to the decrease in cash associated with the advance payments of the long-term note.
Net Income
As a result of the factors described above, net income decreased $51,000 to $810,000 for the three months ended June 30, 2008 compared to net income of $861,000 for the three months ended June 30, 2007.
Comparison of the Six Months Ended June 30, 2008 with the Six Months Ended June 30, 2007
Revenues(numbers in table in thousands)
| | | | | | | | | | | | | | | | | | | |
| | Six Months Ended June 30, | | $ Change | | | % Change | | | 2008 % of Revenue | | | 2007 % of Revenue | |
| | 2008 | | 2007 | | | | |
A.D.A.M., Inc. Consolidated | | | | | | | | | | | | | | | | | | | |
Licensing | | $ | 12,759 | | $ | 11,559 | | $ | 1,200 | | | 10.4 | % | | 89.1 | % | | 85.2 | % |
Product | | | 557 | | | 922 | | | (365 | ) | | (39.6 | )% | | 3.9 | % | | 6.8 | % |
Professional services and other | | | 996 | | | 1,089 | | | (93 | ) | | (8.5 | )% | | 7.0 | % | | 8.0 | % |
| | | | | | | | | | | | | | | | | | | |
Total Net Revenues | | $ | 14,312 | | $ | 13,570 | | $ | 742 | | | 5.5 | % | | 100.0 | % | | 100.0 | % |
| | | | | | | | | | | | | | | | | | | |
Total net revenues increased 5.5%, or $742,000 to $14,312,000 for the six months ended June 30, 2008 compared to $13,570,000 for the six months ended June 30, 2007.
Licensing revenues increased 10.4%, or $1,200,000, to $12,759,000 for the six months ended June 30, 2008 compared to $11,559,000 for the six months ended June 30, 2007. Licensing revenues are derived from licensing our products primarily to healthcare organizations, technology companies, benefit brokers, employers, and consumer-oriented internet websites. The increase in 2008 is related to additional license sales of our Health Management Platform which had an increase of 23%, or $1,128,000. In addition, our Benergy Communications and Agency Management systems had a 1% or $72,000 increase in license sales. As a percent of total revenues, revenues from licensing were 89.1% of revenue for the six months ended June 30, 2008 compared to 85.2% for the six months ended June 30, 2008.
Revenues from product sales decreased 39.6%, or $365,000, to $557,000 for the six months ended June 30, 2008 compared to $922,000 for the six months ended June 30, 2007. The product revenues consist primarily of product sales to the educational market. Revenues were lower in this area due to a market shift from CD-based products to online solutions. We are planning to invest in our product to meet the current market requirements. As a percent of total revenues, revenues from product sales were 3.9% for the six months ended June 30, 2008 compared to 6.8% for the six months ended June 30, 2007.
Professional services and other revenues decreased 8.5%, or $93,000, to $996,000 for the six months ended June 30, 2008 compared to $1,089,000 for the six months ended June 30, 2007. Professional services and other revenue are derived from products such as flexible spending account services, direct to consumer products, custom implementation services, and sales of nonrecurring products such as books, subscriptions, and images. During the second quarter 2007, we had a large one-time book order of $110,000. As a percent of total revenues, revenues from professional services and other revenues accounted for approximately 7.0% for the six months ended June 30, 2008 compared to 8.0% for the six months ended June 30, 2007.
17
Operating Costs and Expenses(numbers in table in thousands)
Certain reclassifications have been made for sales related expenses reclassified from cost of revenues to sales and marketing for 2007.
| | | | | | | | | | | | | | | | | | | |
| | Six Months Ended June 30, | | $ Change | | | % Change | | | 2008 % of Revenue | | | 2007 % of Revenue | |
| | 2008 | | 2007 | | | | |
A.D.A.M., Inc. Consolidated | | | | | | | | | | | | | | | | | | | |
Cost of revenues | | $ | 1,867 | | $ | 2,707 | | $ | (840 | ) | | (31.0 | )% | | 13.0 | % | | 19.9 | % |
Cost of revenues – amortization | | | 947 | | | 635 | | | 312 | | | 49.1 | % | | 6.6 | % | | 4.7 | % |
Product and content development | | | 2,188 | | | 2,199 | | | (11 | ) | | (0.5 | )% | | 15.3 | % | | 16.2 | % |
Sales and marketing | | | 4,274 | | | 2,819 | | | 1,455 | | | 51.6 | % | | 29.9 | % | | 20.8 | % |
General and administrative | | | 2,593 | | | 2,622 | | | (29 | ) | | (1.1 | )% | | 18.1 | % | | 19.3 | % |
| | | | | | | | | | | | | | | | | | | |
Total Operating Cost and Expenses | | $ | 11,869 | | $ | 10,982 | | $ | 887 | | | 8.1 | % | | 82.9 | % | | 80.9 | % |
| | | | | | | | | | | | | | | | | | | |
Cost of revenues decreased $840,000, or 31.0%, to $1,867,000 for the six months ended June 30, 2008 compared to $2,707,000 for the six months ended June 30, 2008. Cost of revenues consists primarily of costs associated with royalties, distribution license fees, and personnel support for our Benergy Communications and Agency Management systems for our licensing products. This cost also includes product components, packaging and shipping costs related to our products and services revenue. The decrease in cost of revenues is related to the expiration of certain royalties agreements related to our healthcare products, and the decrease in customer service costs due to product enhancements. As a percent of total revenues, cost of revenues was 13.0% for the six months ended June 30, 2008 compared to 19.9% for the six months ended June 30, 2007.
Cost of revenues – amortization increased $312,000, or 49.1%, to $947,000 for the six months ended June 30, 2008 compared to $635,000 for the six months ended June 30, 2007. Cost of revenues – amortization consists primarily of costs associated with amortization of capitalized customer lists, software product, and content development costs. Cost of revenues – amortization for customer lists and software product related to the acquisition of OnlineBenefits was $377,000 for the three months ended June 30, 2008 and 2007. The $312,000 increase in amortization primarily related to the Benergy2G! product release and other product enhancements in the second half of 2007. As a percent of total revenues, cost of revenues – amortization was 6.6% for the six months ended June 30, 2008 compared to 4.7% for the six months ended June 30, 2007.
Product and content development expenses decreased $11,000, or 0.5%, to $2,188,000 for the six months ended June 30, 2008 from $2,199,000 for the six months ended June 30, 2007. Product management and development expenditures increased by $493,000 to $3,302,000 for the six months ended June 30, 2008 compared to $2,809,000 for the six months ended June 30, 2007 due to investments in personnel costs to enhance and develop new products. We capitalized $1,114,000 and $610,000 for the six months ending June 30, 2008 and 2007, respectively. The increase in 2008 is related to increased functionality and development of our Benergy Communications Platform. This $504,000 increase in capitalized costs related to new software development offset the $493,000 increase in expenditures for a net decrease of $11,000 in expense. As a percent of total revenues, product and content development expenses were 15.3% for the six months ended June 30, 2008 compared to 16.2% for the six months ended June 30, 2007.
Sales and marketing expenses increased $1,455,000, or 51.6%, to $4,274,000 for the six months ended June 30, 2008 from $2,819,000 for the six months ended June 30, 2007. This increase is primarily attributable to the hiring of additional sales and customer service personnel and related expenses in order to increase our sales efforts and improve our customer service levels. As a percent of total revenues, sales and marketing expenses were 29.9% for the six months ended June 30, 2008 compared to 20.8% for the six months ended June 30, 2007.
General and administrative expenses decreased $29,000, or 1.1%, to $2,593,000 for the six months ended June 30, 2008 from $2,622,000 for the six months ended June 30, 2007. As a percent of total revenues, general and administrative expenses were 18.1% for the six months ended June 30, 2008 compared to 19.3% for the six months ended June 30, 2007.
Operating profit decreased $145,000 to $2,443,000 for the six months ended June 30, 2008 compared to an operating profit of $2,588,000 for the six months ended June 30, 2007 primarily due to the increase in sales personnel which was partially offset by the expiration of certain fee agreements related to the language translation of our Health Management Platform, the switch to a single source third party content provider, and the reduction of customer service costs.
18
Other Expenses and Income
Interest expense was $818,000 and $1,313,000 for the six months ended June 30, 2008 and June 30, 2007, respectively. This decrease in interest expense was primarily due to payments of $10,000,000 made in advance of the original required repayment schedule on the long-term note debt associated with the OnlineBenefits acquisition since June 30, 2007.
Interest income was $29,000 and $56,000 for the six months ended June 30, 2008 and June 30, 2007, respectively.
We recognized a loss on the sale of interest bearing short-term investments of $296,000 during the six months ended June 30, 2008 as all short term investments of $2,716,000 were sold during the first quarter. A portion of these funds were used to make a $5,000,000 early payment on long-term debt in January 2008.
Net Income
As a result of the factors described above, net income increased $31,000 to $1,358,000 for the six months ended June 30, 2008 compared to net income of $1,327,000 for the six months ended June 30, 2007.
LIQUIDITY AND CAPITAL RESOURCES
As of June 30, 2008, we had current assets of $8,911,000, including cash and cash equivalents of $3,882,000, and $12,888,000 in current liabilities, or a negative working capital of $3,976,000. Working capital includes $5,410,000 in deferred revenue for which we have already received payments. Instead of this affecting cash flow in the future, we are obligated to provide services related to those payments. Excluding deferred revenue from the working capital calculation would result in a positive working capital of $1,434,000. In addition, we have a $2,000,000 revolver with our Lender which would provide cash in the event of a temporary cash requirement. Our working capital is affected by the timing of each period end in relation to items such as payments received from customers, payments made to vendors, and internal payroll and billing cycles, as well as the seasonality within our business. Accordingly, our working capital, and its impact on cash flow from operations, can fluctuate materially from period to period. We also use working capital to finance ongoing operations, fund the development and introduction of new business strategies and internally developed software, acquire complementary businesses and acquire capital equipment.
Cash provided by operating activities was $2,764,000 during the six months ended June 30, 2008, as compared to cash provided of $1,897,000 during the six months ended June 30, 2007. This $867,000 increase was due to an increase in net income (net of non-cash related add-backs such as depreciation and amortization, loss on the sale of investments, and stock-based compensation expense) of $785,000, additional cash provided from accounts receivable of $1,803,000. This increase was partially offset by a decrease in deferred revenue of $1,196,000 and an increase in prepaid and other assets of $788,000.
Cash provided by investing activities was $1,196,000 during the six months ended June 30, 2008, as compared to cash provided of $1,197,000 during the six months ended June 30, 2007. During the six months ended June 30, 2008, short term investments of $2,716,000 were sold. During the six months ended June 30, 2007, cash was increased due to the change in Restricted Cash related to the payment of the OnlineBenefits note payable of $2,148,000.
Cash used in financing activities was $5,503,000 during the six months ended June 30, 2008, as compared to cash used of $2,668,000 during the six months ended June 30, 2007. The $2,835,000 increase in cash used was primarily due to the $6,000,000 in payments made in 2008, related to the long-term debt associated with the OnlineBenefits acquisition. Payments of $2,000,000 related to the long-term debt and the payment of the OnlineBenefits note payable of $1,500,000 were paid during the same period in 2007.
DISCLOSURE REGARDING FORWARD-LOOKING STATEMENTS
Certain statements made in this report, and other written or oral statements made by or on behalf of A.D.A.M., may constitute “forward-looking statements” within the meaning of the federal securities laws. When used in this report, the words “believes,” “expects,” “estimates,” “intends” and similar expressions are intended to identify forward-looking statements. Statements regarding future events and developments and our future performance, as well as our expectations, beliefs, plans, intentions, estimates or projections relating to the future, are forward-looking statements within the meaning of these laws. Examples of such statements in this report include descriptions of our plans and strategies with respect to developing certain market opportunities, our overall business plan, our plans to develop additional strategic partnerships, our intention to develop certain platform technologies and our continuing growth. All forward-looking statements are subject to certain risks and uncertainties that could cause actual events to differ materially from those projected. We believe that these forward-looking statements are reasonable; however, you should not place undue reliance on such statements. These statements are based on current expectations and speak only as of the date of such statements. We undertake no obligation to publicly update or revise any forward-looking statement, whether as a result of future events, new information or otherwise.
19
ITEM 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK |
We do not have operations of a material nature that are subject to risks of foreign currency fluctuations, nor do we use derivative financial instruments. During the three months ended March 31, 2008, short-term investments of $2,716,000 were sold. As of June 30, 2008, we currently hold no short-term investments.
As of June 30, 2008, we had a total of $14,000,000 in variable rate debt at differing interest rates tied to LIBOR. If the interest rates on our existing variable rate debt were to increase by 10 percentage points over the next twelve months, we would incur $1,400,000 of additional interest expense over a 12-month period and would potentially be in default of the long-term debt covenants.
ITEM 4. | CONTROLS AND PROCEDURES |
(a) Evaluation of disclosure controls and procedures.
Our management, with the participation of our chief executive officer and chief financial officer, evaluated the effectiveness of our disclosure controls and procedures. In designing and evaluating the disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives. In addition, the design of disclosure controls and procedures must reflect the fact that there are resource constraints and that management is required to apply its judgment in evaluating the benefits of possible controls and procedures relative to their costs.
Based on our evaluation, our chief executive officer and chief financial officer concluded that, as of June 30, 2008, our disclosure controls and procedures are designed at a reasonable assurance level and are effective to provide reasonable assurance that information we are required to disclose in reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in Securities and Exchange Commission rules and forms, and that such information is accumulated and communicated to our management, including our chief executive officer and chief financial officer, as appropriate, to allow timely decisions regarding required disclosure.
(b) Changes in internal control over financial reporting.
We regularly review our system of internal control over financial reporting and make changes to our processes and systems to improve controls and increase efficiency, while ensuring that we maintain an effective internal control environment. Changes may include such activities as implementing new, more efficient systems, consolidating activities, and migrating processes.
There were no changes in our internal control over financial reporting that occurred during the period covered by this report that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
PART II. OTHER INFORMATION
None
There has been no material change in the information provided in Item 1A of the Form 10-K Annual Report for the year ended December 31, 2007.
ITEM 2. | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS |
None
ITEM 3. | DEFAULTS UPON SENIOR SECURITIES |
None
20
ITEM 4. | SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS |
None
None
The following exhibits are filed with this report or incorporated herein by reference:
| | |
Exhibit Number | | Exhibit Description |
10.1 | | Amended and Restated Employment Agreement dated March 31, 2008 by and between Kevin S. Noland and A.D.A.M., Inc. (incorporated by reference to Exhibit 10.1 of the Current Report on Form 8-K filed by the Company on April 4, 2008) |
| |
10.2 | | Amended and Restated Employment Agreement dated March 31, 2008 by and between Mark B. Adams and A.D.A.M., Inc. (incorporated by reference to Exhibit 10.2 of the Current Report on Form 8-K filed by the Company on April 4, 2008) |
| |
31.1 | | Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
| |
31.2 | | Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
| |
32.1 | | Certification pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
21
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| | | | |
| | A.D.A.M., Inc. (Registrant) |
| | |
Date: August 14, 2008 | | By: | | /s/ KEVIN S. NOLAND |
| | | | Kevin S. Noland President and Chief Executive Officer (principal executive officer) |
| | |
Date: August 14, 2008 | | By: | | /s/ MARK B. ADAMS |
| | | | Mark B. Adams Chief Financial Officer and Corporate Secretary (principal financial officer) |
22