UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported):
November 10, 2021
EVOLVING SYSTEMS, INC.
(Exact Name of Registrant as Specified in its Charter)
| Delaware (State or other jurisdiction of incorporation) |
001-34261 (Commission File Number) |
84-1010843 (IRS Employer Identification No.) |
|
9800 Pyramid Court, Suite 400 Englewood, Colorado |
80112 | |
| (Address of principal executive offices) | (Zip Code) |
Registrant's telephone number, including area code: (303) 802-1000
Not applicable
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
| ¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |
| x | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |
| ¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |
| ¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||
| Common Stock, par value $0.001 per share | EVOL | The Nasdaq Capital Market |
Indicate by check mark whether the registrant is an emerging growth company as defined Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ¨
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨
| ITEM 2.02 | RESULTS OF OPERATIONS AND FINANCIAL CONDITION |
On November 10, 2021, Evolving Systems, Inc. (“Evolving Systems”) issued a press release announcing its financial results for the third quarter ended September 30, 2021. The full text of Evolving Systems’ press release, together with the related unaudited financial and operating highlights, is furnished herewith as Exhibit 99.1.
The attached press release contains both U.S. Generally Accepted Accounting Principles (“GAAP”) and non-GAAP financial measures. Reconciliations between non-GAAP and GAAP financial measures are included in the attached press release. Evolving Systems’ management utilizes non-GAAP financial information to provide a useful measure of comparative operating performance of Evolving Systems. The non-GAAP financial measures are supplemental to, and not a substitute for, measures of financial performance prepared in accordance with GAAP.
The information contained in this Item 2.02 and in the Press Release furnished as Exhibit 99.1 to this Current Report on Form 8-K shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that Section or Sections 11 and 12(a)(2) of the Securities Act of 1933, as amended. The information contained in this Item 2.02 and in the Press Release furnished as Exhibit 99.1 to this Current Report on Form 8-K shall not be incorporated by reference into any filing with the Securities and Exchange Commission made by Evolving Systems whether made before or after the date hereof, regardless of any general incorporation language in such filing.
Due to Evolving Systems’ pending transaction with PartnerOne Capital that was announced on October 18, 2021 (the “Transaction”), there will not be a conference call or live webcast to discuss Evolving Systems’ 2021 third quarter financial results.
Forward Looking Statements
Certain statements in this communication constitute forward-looking statements within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements are often identified by words such as “anticipate,” “believe,” “intend,” “estimate,” “expect,” “see,” “continue,” “could,” “can,” “may,” “will,” “likely,” “depend,” “should,” “would,” “plan,” “predict,” “target,” and similar expressions, and may include references to assumptions and relate to the Company’s future prospects, developments and business strategies. Except for the historical information contained herein, the matters discussed in this communication are forward-looking statements that involve risks and uncertainties that may cause the Company’s actual results to be materially different from such forward-looking statements and could materially adversely affect its business, financial condition, operating results and cash flows. These risks and uncertainties include the occurrence of any event, change or other circumstances that could give rise to the termination of the Transaction; the failure to obtain the approval of the Company’s stockholders or required third party consents or the failure to satisfy any of the other closing conditions to the Transaction; potential disruption of management’s attention from the Company’s ongoing business operations due to the Transaction; the effect of the announcement of the Transaction on the ability of the Company to retain and hire key personnel and maintain relationships with its customers, suppliers and others with whom it does business, or on its operating results and business generally; general business conditions; changes in overall economic conditions that impact consumer spending; the impact of competition; and other factors which are often beyond the control of the Company, as well as other risks listed in the Company’s Form 10-K filed March 17, 2021 with the Securities and Exchange Commission (“SEC” and the definitive proxy statement that will be filed with the SEC with respect to the Transaction, and risks and uncertainties not presently known to the Company or that the Company currently deems immaterial. The Company wishes to caution you that you should not place undue reliance on such forward-looking statements, which speak only as of the date on which they were made. The Company does not undertake any obligation to update forward-looking statements, except as required by law.
Important Additional Information and Where to Find It
In connection with the proposed Transaction, the Company has filed a preliminary proxy statement with the SEC and will be filing a definitive proxy statement with the SEC and mail or otherwise provide to its stockholders such definitive proxy statement regarding the proposed Transaction. BEFORE MAKING ANY VOTING DECISION, THE COMPANY’S STOCKHOLDERS ARE URGED TO CAREFULLY READ THE DEFINITIVE PROXY STATEMENT IN ITS ENTIRETY WHEN IT BECOMES AVAILABLE AND ANY OTHER DOCUMENTS FILED WITH THE SEC IN CONNECTION WITH THE PROPOSED TRANSACTION OR INCORPORATED BY REFERENCE THEREIN BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT THE PROPOSED TRANSACTION AND THE PARTIES TO THE PROPOSED TRANSACTION. Investors and security holders may obtain a free copy of the definitive proxy statement and other documents that the Company files with the SEC (when available) from the SEC’s website at www.sec.gov and the Company’s website at https://www.evolving.com/investors. In addition, the proxy statement and other documents filed by the Company with the SEC (when available) may be obtained from the Company free of charge by directing a written request to Corporate Secretary, Evolving Systems, Inc., 9800 Pyramid Court, Suite 400, Englewood, Colorado, 80112. Phone: (303) 802-1000.
Investor Relations:
Email: investors@evolving.com
Matthew Stecker, director and Chief Executive Officer, Mark Szynkowski, Senior Vice President of Finance and Secretary, and certain other directors and officers of the Company, are or may be deemed participants in the Company’s solicitation. Neither Mr. Stecker nor Mr. Szynkowski own in excess of 1.0% of the Company’s common stock. Additional information regarding such participants, including their direct or indirect interests, by security holdings or otherwise, will be included in the definitive proxy statement and other relevant documents to be filed with the SEC in connection with the Transaction. Information relating to the foregoing can also be found in the Company’s definitive proxy statement filed April 30, 2021. To the extent that holdings of the Company’s securities have changed since the amounts printed in the 2021 Proxy Statement, such changes have been or will be reflected on Statements of Change in Ownership on Form 4 filed with the SEC. Additional information regarding the interests of such individuals in the proposed Transaction will be included in the definitive proxy statement relating to such Transaction when it is filed with the SEC. These documents may be obtained free of charge from the SEC’s website at www.sec.gov and the Company’s website at https://www.evolving.com/investors.
| ITEM 9.01 | FINANCIAL STATEMENTS AND EXHIBITS |
d) Exhibits. The following exhibit is furnished with this report.
| Exhibit No. | Description |
| 99.1 | Press release of Evolving Systems, Inc. announcing its financial results for the third quarter ended September 30, 2021. |
| 104 | Cover Page Interactive Data File (formatted in Inline XBRL and contained in Exhibit 101) |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Dated: November 10, 2021
Evolving Systems, Inc.
(Registrant)
| By: | /s/ Mark P. Szynkowski | |
| Mark P. Szynkowski | ||
| Senior Vice President of Finance & Secretary |
Evolving Systems Reports Third Quarter 2021 Financial Results
ENGLEWOOD, Colorado – November 10, 2021 – Evolving Systems, Inc. (NASDAQ: EVOL), a leader in real-time digital engagement, today reported financial results for its third quarter ended September 30, 2021.
2021 Third Quarter Highlights:
| · | Third quarter revenue was $7.0 million and year to date revenues are $20.4 million |
| · | The Company has generated positive cash flow from operations and reported a cash and cash equivalents balance of $3.6 million |
| · | Third quarter operating profit was $0.6 million, net income of $0.1 million |
| · | Adjusted earnings before interest, taxes, depreciation, and amortization (“EBITDA”) for the third quarter was positive $1.0 million |
“Although we have entered into a definitive agreement to sell our activation and marketing businesses to PartnerOne Capital, we are still pleased to announce that we have been able to continue to report strong revenues and maintain our stretch of quarters with positive adjusted EBITDA. Through this unusual time of a global pandemic, we continue to successfully manage our business through telework, and to provide the same levels of performance and service that our clients have grown to expect from us. The business will continue to operate normally through the closing of the pending transaction,” said Matthew Stecker, Chief Executive Officer and Executive Chairman of Evolving Systems.
Third Quarter and Year-to-Date 2021 Results
Total revenue for the third quarter ended September 30, 2021 was $7.0 million, a $0.2 million increase from the three months ended September 30, 2020. The change was primarily related to revenues from new client projects as well as existing client work on new projects and upgrades. These were partially offset by less work with other clients as projects neared completion or services decreased from the corresponding period in 2020. Total revenue for the nine months ended September 30, 2021 was $20.4 million or approximately a 5.4% increase from $19.4 million in the same period a year ago, predominantly related to the aforementioned reasons. Services revenues, which are mostly recurring in nature, were $20.2 million year-to-date, an increase year-over-year of $1.2 million, or 6.4% from $19.0 million during the comparable year-ago period. Services revenue, which includes revenues from the Company’s preference for managed services over perpetual licensing, comprised approximately 99% of total revenues for the nine months ended September 30, 2021.
The Company reported gross profit margins, excluding depreciation and amortization, of approximately 70.2% and 68.5% for the quarters ended September 30, 2021 and 2020, respectively. For the nine months ended September 30, 2021, the Company reported gross profit margins, excluding depreciation and amortization, of approximately 68.2% as compared to gross profit margins of approximately 66.7% for the nine months ended September 30, 2020. This increase in gross margin was primarily related to the work on new projects and managed services accounts which provide a higher margin, and delivery staff was assigned to support internal efforts, including product development and a reduction in expenses.
Total operating expenses were $4.3 million in the quarters ended September 30, 2021 and 2020. Operating expenses remained consistent as increases primarily related to resource costs in our product development staff were mostly offset by decreases in resource costs in our sales and marketing group and a reduction in equity and incentive compensation recorded in general and administrative expenses as compared to the prior year period. Total operating expenses were $13.2 million for the nine months ended September 30, 2021. Total operating expenses were $12.4 million for the nine months ended September 30, 2020. The increase of approximately $0.8 million was related to increases in resource costs in product development and general and administrative groups, increases in professional and accounting fees, an increase in equity compensation, and other costs. These were partially offset by a reduction in our resource costs on sales and marketing teams as well as decreases in travel and marketing costs due to the travel restrictions imposed during the global pandemic and lower incentive compensation costs.
1
The Company reported operating profit of $0.6 million and net income of $0.1 million for the three months ended September 30, 2021. Operating income was $0.4 million and net income was $0.1 million for the three months ended September 30, 2020. The Company reported adjusted EBITDA of $1.0 million for the quarter ended September 30, 2021 compared to $0.8 million for the same period a year ago. Adjusted EBITDA for the nine months ended September 30, 2021 was $2.1 million compared to an adjusted EBITDA of $1.5 million for the first nine months in 2020.
Cash and cash equivalents as of September 30, 2021 were $3.6 million, an increase of 29.6% compared to $2.8 million as of December 31, 2020. At September 30, 2021 contract receivables, net of allowance for doubtful accounts, were $5.1 million, a decrease of 10.2% compared to $5.7 million as of December 31, 2020. Unbilled work-in-progress was $3.8 million at September 30, 2021, an increase of $0.4 million compared to December 31, 2020. Unearned revenue was $4.6 million at September 30, 2021, an increase of $0.9 million compared to December 31, 2020, related primarily to the collection of yearly support contracts and project billing in advance. Working capital as of September 30, 2021 increased to $5.9 million as compared to $5.5 million as of December 31, 2020. This change is primarily related to changes in accounts noted above.
Matthew Stecker concluded: “At the closing of the pending transaction, we anticipate that Evolving Systems will have a debt free balance sheet with approximately $37.5 million in cash and cash equivalents. The Board of Directors has established an investment committee to evaluate options to maximize the value of the Company’s assets including, but not limited to, identifying potential opportunities to invest in or acquire one or more operating businesses that provide opportunities for appreciation in value and/or returning cash to shareholders.”
Non-GAAP Financial Measures
The Company reports its financial results in accordance with accounting principles generally accepted in the U.S. (GAAP). In addition, the Company is providing in this news release financial information in the form of non-GAAP net income and diluted net earnings per share and adjusted EBITDA (earnings before interest, taxes, depreciation, amortization, impairment, stock compensation, restructuring and gain/loss on foreign exchange transactions). Management believes these non-GAAP financial measures are useful to investors and lenders in evaluating the overall financial health of the Company in that they allow for greater transparency of additional financial data routinely used by management to evaluate performance. Investors and financial analysts who follow the Company use non-GAAP net income and non-GAAP diluted earnings per share to compare the Company against other companies. Adjusted EBITDA can be useful for lenders as an indicator of earnings available to service debt. Non-GAAP financial measures should not be considered in isolation from, as an alternative to, or superior to, the financial information prepared in accordance with GAAP.
About Evolving Systems®
Evolving Systems, Inc. (NASDAQ: EVOL) empowers Communications Service Providers (CSPs) to succeed in fast-changing, disruptive telecom environments. This is achieved through a combination of People, Processes, and Platforms and empowers CSPs to activate, engage, and retain their customers. Evolving Systems’ real-time digital engagement solutions and services are used by more than 90 service providers in over 60 countries worldwide. The Company’s portfolio includes CSP market-leading solutions and services for network provisioning and resource management, enhancing the digital sales and distribution channels, service activation, real-time analytics, customer value management and loyalty. Founded in 1985, the Company has its headquarters in Englewood, Colorado, with offices in Asia, Europe, Africa, South America and North America. For more information, please visit www.evolving.com or follow us on Twitter at http://twitter.com/EvolvingSystems.
2
FORWARD LOOKING STATEMENTS
Certain statements in this communication constitute forward-looking statements within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements are often identified by words such as “anticipate,” “believe,” “intend,” “estimate,” “expect,” “see,” “continue,” “could,” “can,” “may,” “will,” “likely,” “depend,” “should,” “would,” “plan,” “predict,” “target,” and similar expressions, and may include references to assumptions and relate to the Company’s future prospects, developments and business strategies. Except for the historical information contained herein, the matters discussed in this communication are forward-looking statements that involve risks and uncertainties that may cause the Company’s actual results to be materially different from such forward-looking statements and could materially adversely affect its business, financial condition, operating results and cash flows. These risks and uncertainties include the occurrence of any event, change or other circumstances that could give rise to the termination of the pending transaction with PartnerOne Capital (the “Transaction”); the failure to obtain the approval of the Company’s stockholders or required third party consents or the failure to satisfy any of the other closing conditions to the Transaction; potential disruption of management’s attention from the Company’s ongoing business operations due to the Transaction; the effect of the announcement of the Transaction on the ability of the Company to retain and hire key personnel and maintain relationships with its customers, suppliers and others with whom it does business, or on its operating results and business generally; general business conditions; changes in overall economic conditions that impact consumer spending; the impact of competition; and other factors which are often beyond the control of the Company, as well as other risks listed in the Company’s Form 10-K filed March 17, 2021 with the Securities and Exchange Commission (“SEC”) and the definitive proxy statement that will be filed with the SEC with respect to the Transaction, and risks and uncertainties not presently known to the Company or that the Company currently deems immaterial. The Company wishes to caution you that you should not place undue reliance on such forward-looking statements, which speak only as of the date on which they were made. The Company does not undertake any obligation to update forward-looking statements, except as required by law.
Additional Information and Where to Find It
In connection with the proposed Transaction, the Company has filed a preliminary proxy statement with the SEC and will be filing a definitive proxy statement with the SEC and mail or otherwise provide to its stockholders such definitive proxy statement regarding the proposed Transaction. BEFORE MAKING ANY VOTING DECISION, THE COMPANY’S STOCKHOLDERS ARE URGED TO CAREFULLY READ THE DEFINITIVE PROXY STATEMENT IN ITS ENTIRETY WHEN IT BECOMES AVAILABLE AND ANY OTHER DOCUMENTS FILED WITH THE SEC IN CONNECTION WITH THE PROPOSED TRANSACTION OR INCORPORATED BY REFERENCE THEREIN BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT THE PROPOSED TRANSACTION AND THE PARTIES TO THE PROPOSED TRANSACTION. Investors and security holders may obtain a free copy of the definitive proxy statement and other documents that the Company files with the SEC (when available) from the SEC’s website at www.sec.gov and the Company’s website at https://www.evolving.com/investors. In addition, the proxy statement and other documents filed by the Company with the SEC (when available) may be obtained from the Company free of charge by directing a written request to Corporate Secretary, Evolving Systems, Inc., 9800 Pyramid Court, Suite 400, Englewood, Colorado 80112. Phone: (303) 802-1000.
Investor Relations Contact:
Alice Ahern
Investor Relations
Evolving Systems
Tel: 1-844-732-5898
Email: investors@evolving.com
3
EVOLVING SYSTEMS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands)
(unaudited)
| September 30, | December 31, | |||||||
| 2021 | 2020 | |||||||
| ASSETS | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ | 3,581 | $ | 2,763 | ||||
| Contract receivables, net of allowance for doubtful accounts | 5,100 | 5,681 | ||||||
| Unbilled work-in-progress | 3,799 | 3,365 | ||||||
| Prepaid and other current assets | 1,820 | 1,828 | ||||||
| Income taxes receivable | 666 | 270 | ||||||
| Total current assets | 14,966 | 13,907 | ||||||
| Property and equipment, net | 530 | 532 | ||||||
| Amortizable intangible assets, net | 2,037 | 2,769 | ||||||
| Operating leases | 1,033 | 915 | ||||||
| Long-term assets - other | 251 | - | ||||||
| Deferred income taxes | 953 | 953 | ||||||
| Total assets | $ | 19,770 | $ | 19,076 | ||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||
| Current liabilities: | ||||||||
| Term loan - current | $ | - | $ | 142 | ||||
| Accounts payable and accrued liabilities | 4,067 | 4,305 | ||||||
| Lease obligations — operating leases | 330 | 294 | ||||||
| Unearned revenue | 4,647 | 3,713 | ||||||
| Total current liabilities | 9,044 | 8,454 | ||||||
| Long-term liabilities: | ||||||||
| Term loan, net | - | 319 | ||||||
| Lease obligations, net | 696 | 613 | ||||||
| Total liabilities | 9,740 | 9,386 | ||||||
| Stockholders' equity: | ||||||||
| Common stock | 12 | 12 | ||||||
| Additional paid-in capital | 100,018 | 99,776 | ||||||
| Treasury stock | (1,253 | ) | (1,253 | ) | ||||
| Accumulated other comprehensive loss | (10,359 | ) | (10,345 | ) | ||||
| Accumulated deficit | (78,388 | ) | (78,500 | ) | ||||
| Total stockholders' equity | 10,030 | 9,690 | ||||||
| Total liabilities and stockholders' equity | $ | 19,770 | $ | 19,076 | ||||
4
EVOLVING SYSTEMS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)
(unaudited)
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||||
| REVENUE | ||||||||||||||||
| License fees | $ | 28 | $ | 83 | $ | 214 | $ | 387 | ||||||||
| Services | 6,946 | 6,691 | 20,214 | 19,001 | ||||||||||||
| Total revenue | 6,974 | 6,774 | 20,428 | 19,388 | ||||||||||||
| COSTS OF REVENUE AND OPERATING EXPENSES | ||||||||||||||||
| Costs of revenue, excluding depreciation and amortization | 2,081 | 2,132 | 6,506 | 6,456 | ||||||||||||
| Sales and marketing | 1,325 | 1,511 | 4,081 | 4,516 | ||||||||||||
| General and administrative | 1,240 | 1,352 | 4,080 | 3,875 | ||||||||||||
| Product development | 1,348 | 1,094 | 3,936 | 3,168 | ||||||||||||
| Depreciation | 182 | 58 | 308 | 158 | ||||||||||||
| Amortization | 239 | 236 | 717 | 704 | ||||||||||||
| Restructuring | - | - | 61 | - | ||||||||||||
| Total costs of revenue and operating expenses | 6,415 | 6,383 | 19,689 | 18,877 | ||||||||||||
| Income from operations | 559 | 391 | 739 | 511 | ||||||||||||
| Other (expense) income | ||||||||||||||||
| Interest income | 3 | 1 | 7 | 4 | ||||||||||||
| Interest expense | (3 | ) | 0 | (4 | ) | (65 | ) | |||||||||
| Other (expense) income, net | 0 | (1 | ) | 287 | 18 | |||||||||||
| Foreign currency exchange (loss) income | (190 | ) | (107 | ) | (402 | ) | 240 | |||||||||
| Other (expense) income, net | (190 | ) | (107 | ) | (112 | ) | 197 | |||||||||
| Income from operations before income taxes | 369 | 284 | 627 | 708 | ||||||||||||
| Income tax expense | 294 | 148 | 515 | 652 | ||||||||||||
| Net income | $ | 75 | $ | 136 | $ | 112 | $ | 56 | ||||||||
| Basic earnings per common share | $ | 0.01 | $ | 0.01 | $ | 0.01 | $ | 0.00 | ||||||||
| Diluted earnings per common share | $ | 0.01 | $ | 0.01 | $ | 0.01 | $ | 0.00 | ||||||||
| Weighted average basic shares outstanding | 12,258 | 12,195 | 12,240 | 12,185 | ||||||||||||
| Weighted average diluted shares outstanding | 12,258 | 12,258 | 12,258 | 12,275 | ||||||||||||
5
EVOLVING SYSTEMS, INC.
Reconciliation of GAAP to Non-GAAP Measures
(in thousands, except per share data)
(unaudited)
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||||
| Adjusted EBITDA: | ||||||||||||||||
| Net income | $ | 75 | $ | 136 | $ | 112 | $ | 56 | ||||||||
| Depreciation | 182 | 58 | 308 | 158 | ||||||||||||
| Amortization of intangible assets | 239 | 236 | 717 | 704 | ||||||||||||
| Stock-based compensation expense | 28 | 92 | 242 | 159 | ||||||||||||
| Restructuring | - | - | 61 | - | ||||||||||||
| Goodwill impairment loss | — | — | — | — | ||||||||||||
| Interest expense and other (benefit), net | 190 | 107 | 112 | (197 | ) | |||||||||||
| Income tax expense | 294 | 148 | 515 | 652 | ||||||||||||
| Adjusted EBITDA | $ | 1,008 | $ | 777 | $ | 2,067 | $ | 1,532 | ||||||||
| Non-GAAP net (loss) income: | ||||||||||||||||
| GAAP net (loss) income | $ | 75 | $ | 136 | $ | 112 | $ | 56 | ||||||||
| Amortization of intangible assets | 239 | 236 | 717 | 704 | ||||||||||||
| Stock-based compensation expense | 28 | 92 | 242 | 159 | ||||||||||||
| Income tax adjustment for non-GAAP* | (44 | ) | (57 | ) | (165 | ) | (147 | ) | ||||||||
| Non-GAAP net (loss) income | $ | 298 | $ | 407 | $ | 906 | $ | 772 | ||||||||
| Diluted net income (loss) per share | ||||||||||||||||
| GAAP | $ | 0.01 | $ | 0.01 | $ | 0.01 | $ | 0.00 | ||||||||
| Non-GAAP | 0.02 | 0.03 | $ | 0.07 | $ | 0.06 | ||||||||||
| Shares used to compute diluted net (loss) income per share | 12,258 | 12,258 | 12,258 | 12,275 | ||||||||||||
* The estimated income tax for non-GAAP net income is adjusted by the amount of additional expense that we would accrue if we used non-GAAP results instead of GAAP results in the calculation of our tax liability, taking into account which tax jurisdiction each of the above adjustments would be made and the tax rate in that jurisdiction.
6