x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Delaware
|
37-1532843
|
|
(State or other jurisdiction of incorporation or organization)
|
(IRS Employer Identification No.)
|
|
Large accelerated filer o
|
Accelerated filer o
|
Non-accelerated filer o (Do not check if a smaller reporting company)
|
Smaller reporting company x
|
Page Number
|
||
SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS
|
||
PART I. FINANCIAL INFORMATION
|
||
Item 1.
|
4
|
|
4
|
||
5
|
||
6
|
||
7
|
||
8
|
||
Item 2.
|
26
|
|
Item 3.
|
32
|
|
Item 4.
|
32
|
|
PART II. OTHER INFORMATION
|
||
Item 1.
|
33
|
|
Item1A.
|
33
|
|
Item 2.
|
33
|
|
Item 3.
|
33
|
|
Item 4.
|
34
|
|
Item 5.
|
34
|
|
Item 6.
|
34
|
|
35
|
September 30,
|
December 31,
|
|||||||
2012
|
2011
|
|||||||
(Unaudited)
|
||||||||
ASSETS
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$
|
2,243
|
$
|
1,461
|
||||
Accounts receivable, net of allowance for doubtful accounts of $1,274 and $1,287 as of September 30, 2012 and December 31, 2011, respectively
|
10,060
|
11,298
|
||||||
Lease payments receivable, current
|
2,095
|
2,091
|
||||||
Lease payments receivable - Westcon, current
|
4,627
|
4,000
|
||||||
Inventories
|
1,212
|
1,270
|
||||||
Recoverable taxes, current
|
1,386
|
1,500
|
||||||
Deferred support costs, current
|
1,633
|
4,542
|
||||||
Prepaid expenses and other current assets
|
1,911
|
1,490
|
||||||
Current assets held for sale
|
20,627
|
28,248
|
||||||
Total current assets
|
45,794
|
55,900
|
||||||
Property and equipment, net
|
5,715
|
5,824
|
||||||
Lease payments receivable, long-term
|
2,898
|
1,663
|
||||||
Lease payments receivable - Westcon, long-term
|
7,260
|
10,575
|
||||||
Recoverable taxes, long-term
|
4,997
|
5,131
|
||||||
Goodwill
|
20,779
|
22,074
|
||||||
Other intangible assets, net
|
6,289
|
7,976
|
||||||
Other assets
|
436
|
513
|
||||||
Long-term assets held for sale
|
10,395
|
12,347
|
||||||
Total assets
|
$
|
104,563
|
$
|
122,003
|
||||
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
|
||||||||
Current liabilities:
|
||||||||
Accounts payable
|
$
|
21,787
|
$
|
15,804
|
||||
Accrued liabilities
|
13,099
|
11,279
|
||||||
Westcon capital lease, current
|
3,062
|
2,890
|
||||||
Capital leases, current
|
1,455
|
1,548
|
||||||
Current maturities of long-term debt and notes payable
|
11,604
|
9,603
|
||||||
Current portion of deferred revenue
|
129
|
141
|
||||||
Deferred purchase price
|
3,564
|
4,791
|
||||||
Purchase price contingency
|
5,537
|
2,464
|
||||||
Current liabilities related to assets held for sale
|
36,846
|
42,585
|
||||||
Total current liabilities
|
97,083
|
91,105
|
||||||
Long-term debt, net of current maturities
|
4,540
|
5,419
|
||||||
Westcon capital lease, net of current maturities
|
4,184
|
7,071
|
||||||
Capital leases, net of current maturities
|
865
|
1,560
|
||||||
Deferred revenue, net of current portion
|
866
|
887
|
||||||
Other long-term liabilities
|
7,024
|
7,955
|
||||||
Long-term liabilities related to assets held for sale
|
1,530
|
1,874
|
||||||
Total liabilities
|
116,092
|
115,871
|
||||||
Commitments and Contingencies (Note 10)
|
||||||||
Redeemable noncontrolling interests
|
(544
|
) |
2,267
|
|||||
Stockholders' Equity (Deficit) :
|
||||||||
Preferred stock $0.001 par value, 10,000,000 shares authorized; no shares issued and outstanding as of September 30, 2012 and December 31, 2011
|
-
|
-
|
||||||
Common stock $0.001 par value, 40,000,000 shares authorized; 10,975,269 and 9,894,374 shares issued and outstanding as of September 30, 2012 and December 31, 2011, respectively
|
11
|
10
|
||||||
Additional paid-in capital
|
33,284
|
30,888
|
||||||
Accumulated deficit
|
(40,702
|
)
|
(23,784
|
)
|
||||
Accumulated other comprehensive loss
|
(3,578
|
)
|
(3,249
|
)
|
||||
Total stockholders' equity (deficit)
|
(10,985
|
)
|
3,865
|
|||||
Total liabilities and stockholders' equity (deficit)
|
$
|
104,563
|
$
|
122,003
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Revenues:
|
||||||||||||||||
Data center services and solutions
|
$
|
7,792
|
$
|
3,827
|
$
|
19,377
|
$
|
3,586
|
||||||||
IT infrastructure services
|
-
|
326
|
-
|
747
|
||||||||||||
IT infrastructure solutions
|
6,017
|
7,217
|
27,544
|
7,216
|
||||||||||||
Totals
|
13,809
|
11,370
|
46,921
|
11,549
|
||||||||||||
Operating expenses:
|
||||||||||||||||
Data center services and solutions
|
6,405
|
3,556
|
15,006
|
3,588
|
||||||||||||
IT infrastructure services
|
-
|
247
|
-
|
565
|
||||||||||||
IT infrastructure solutions
|
4,615
|
3,733
|
20,261
|
3,733
|
||||||||||||
Selling, general and administrative expenses
|
5,201
|
6,760
|
19,636
|
7,844
|
||||||||||||
Depreciation and amortization expense
|
800
|
765
|
1,988
|
985
|
||||||||||||
Totals
|
17,021
|
15,061
|
56,891
|
16,715
|
||||||||||||
Operating loss
|
(3,212
|
)
|
(3,691
|
)
|
(9,970
|
)
|
(5,166
|
)
|
||||||||
Other income (expenses):
|
||||||||||||||||
Gain (loss) on change in fair value of purchase price contingency
|
(693
|
)
|
1,648
|
(2,963
|
)
|
1,648
|
||||||||||
Other (expense) income
|
(224
|
)
|
315
|
42
|
660
|
|||||||||||
Interest expense, net
|
(1,097
|
)
|
(830
|
)
|
(4,606
|
)
|
(1,026
|
)
|
||||||||
Gain (loss) on sale of fixed assets
|
(68
|
)
|
-
|
84
|
-
|
|||||||||||
Foreign currency transaction gain (loss)
|
(249
|
)
|
1,564
|
(386
|
)
|
1,564
|
||||||||||
Loss from continuing operations before income tax benefit (expense)
|
(5,543
|
)
|
(994
|
)
|
(17,799
|
)
|
(2,320
|
)
|
||||||||
Income tax benefit (expense)
|
(25
|
)
|
360
|
(101
|
)
|
1,535
|
||||||||||
Loss from continuing operations
|
(5,568
|
)
|
(634
|
)
|
(17,900
|
)
|
(785
|
)
|
||||||||
Loss from discontinued operations
|
(72
|
)
|
(157
|
)
|
(1,773
|
)
|
(1,881
|
)
|
||||||||
Consolidated net loss
|
(5,640
|
)
|
(791
|
)
|
(19,673
|
)
|
(2,666
|
)
|
||||||||
Less: Loss attributable to noncontrolling interests
|
(1,200
|
)
|
(68
|
)
|
(2,755
|
)
|
(68
|
)
|
||||||||
Net loss attributable to Midas Medici Group Holdings, Inc. and Subsidiaries
|
$
|
(4,440
|
)
|
$
|
(723
|
)
|
$
|
(16,918
|
)
|
$
|
(2,598
|
)
|
||||
Comprehensive income (loss):
|
||||||||||||||||
Consolidated net loss
|
$
|
(5,640
|
)
|
$
|
(791
|
)
|
$
|
(19,673
|
)
|
$
|
(2,666
|
)
|
||||
Foreign currency transaction adjustment
|
118
|
1,543
|
(329
|
)
|
1,539
|
|||||||||||
Total comprehensive income (loss)
|
(5,522
|
)
|
752
|
(20,002
|
)
|
(1,127
|
)
|
|||||||||
Comprehensive loss attributable to noncontrolling interests
|
1,200
|
68
|
2,755
|
68
|
||||||||||||
Comprehensive income (loss) attributable to Midas Medici Group Holdings, Inc. and Subsidiaries
|
$
|
(4,322
|
)
|
$
|
820
|
$
|
(17,247
|
)
|
$
|
(1,059
|
)
|
|||||
Loss per share:
|
||||||||||||||||
Loss per common share from continuing operations-basic and diluted
|
$
|
(0.40
|
)
|
$
|
(0.06
|
)
|
$
|
(1.45
|
)
|
$
|
(0.09
|
)
|
||||
Loss per common share from discontinued operations-basic and diluted
|
$
|
(0.00
|
)
|
$
|
(0.02
|
)
|
$
|
(0.17
|
)
|
$
|
(0.25
|
)
|
||||
Loss per common share -basic and diluted
|
$
|
(0.40
|
)
|
$
|
(0.08
|
)
|
$
|
(1.62
|
)
|
$
|
(0.34
|
)
|
||||
Weighted average number of common shares
outstanding - basic and diluted
|
10,975,269
|
9,294,538
|
10,472,393
|
7,600,139
|
Common Stock
|
Additional
Paid-in
|
Accumulated
|
Accumulated
Other
Comprehensive
|
Total
Stockholders’
Equity
|
||||||||||||||||||||
Shares
|
Amount
|
Capital
|
Deficit
|
Loss
|
(Deficit)
|
|||||||||||||||||||
Balance at January 1, 2012
|
9,894,374
|
$
|
10
|
$
|
30,888
|
$
|
(23,784
|
)
|
$
|
(3,249
|
)
|
$
|
3,865
|
|||||||||||
Stock and warrants issued in connection with a private placement at $2.25 per share
|
311,000
|
-
|
700
|
-
|
-
|
700
|
||||||||||||||||||
Stock issued in connection with Board of Directors compensation
|
72,858
|
-
|
153
|
-
|
-
|
153
|
||||||||||||||||||
Stock issued in connection with consulting services
|
14,300
|
-
|
28
|
-
|
-
|
28
|
||||||||||||||||||
Stock-based compensation in connection with options
|
-
|
-
|
491
|
-
|
-
|
491
|
||||||||||||||||||
Stock issued in settlement of notes payable and accrued interest - related party
|
682,737
|
1
|
1,024
|
-
|
-
|
1,025
|
||||||||||||||||||
Foreign currency translation adjustment
|
-
|
(329
|
)
|
(329
|
)
|
|||||||||||||||||||
Net loss attributable to Midas Medici Group Holdings, Inc. and Subsidiaries
|
-
|
-
|
(16,918
|
)
|
-
|
(16,918
|
)
|
|||||||||||||||||
Balance at September 30, 2012
|
10,975,269
|
$
|
11
|
$
|
33,284
|
$
|
(40,702
|
)
|
$
|
(3,578
|
)
|
$
|
(10,985
|
)
|
Nine Months Ended September 30,
|
||||||||
2012
|
2011
|
|||||||
Cash Flows From Operating Activities:
|
||||||||
Consolidated net loss
|
$
|
(19,673
|
)
|
$
|
(2,666
|
)
|
||
Adjustments to reconcile consolidated net loss to net cash
provided by (used in) operating activities:
|
||||||||
Depreciation and amortization
|
3,504
|
2,970
|
||||||
Amortization of debt discount
|
981
|
343
|
||||||
Stock issued in connection with consulting services
|
28
|
-
|
||||||
Stock-based compensation
|
403
|
987
|
||||||
Loss (gain) on change in fair value of purchase price contingency
|
2,963
|
(1,648
|
)
|
|||||
Gain on sale of fixed assets
|
(84
|
)
|
-
|
|||||
Foreign currency transaction (gain) loss
|
386
|
(1,564
|
)
|
|||||
Deferred income taxes
|
-
|
(1,605
|
)
|
|||||
Changes in operating assets and liabilities, net of effects of acquisitions:
|
||||||||
Accounts receivable
|
6,266
|
5,897
|
||||||
Lease payments receivable
|
(9
|
)
|
-
|
|||||
Inventories
|
895
|
(1,223
|
)
|
|||||
Recoverable taxes
|
(268
|
)
|
-
|
|||||
Deferred support costs
|
4,561
|
3,826
|
||||||
Prepaid expenses and other current assets
|
(1,201
|
)
|
-
|
|||||
Other assets
|
(28
|
)
|
(1,324
|
)
|
||||
Accounts payable
|
10,220
|
1,680
|
||||||
Accrued liabilities
|
4,313
|
(5,718
|
)
|
|||||
Deferred revenue
|
(2,942
|
)
|
(3,120
|
)
|
||||
Income taxes payable
|
(272
|
) |
-
|
|||||
Other long-term liabilities
|
(332
|
)
|
-
|
|||||
Net cash provided by (used in) operating activities
|
9,711
|
(3,165
|
)
|
|||||
Cash Flows From Investing Activities:
|
||||||||
Payments on deferred purchase price
|
(1,148
|
) |
(5,150
|
)
|
||||
Capital expenditures
|
(649
|
) |
(190
|
)
|
||||
Proceeds from sale of fixed assets
|
347
|
-
|
||||||
Cash received from business acquisitions
|
-
|
236
|
||||||
Net cash used in investing activities
|
(1,450
|
)
|
(5,104
|
)
|
||||
Cash Flows From Financing Activities:
|
||||||||
Proceeds from line of credit
|
-
|
3,042
|
||||||
Payments on capital leases
|
(4,647
|
)
|
-
|
|||||
Proceeds from debt
|
7,546
|
2,561
|
||||||
Repayments on debt
|
(11,041
|
)
|
(950
|
)
|
||||
Proceeds from sale of common stock
|
700
|
-
|
||||||
Net cash provided by (used in) financing activities
|
(7,442
|
)
|
4,653
|
|||||
Effect of exchange rate changes on cash
|
(37
|
)
|
(22
|
)
|
||||
Net increase (decrease) in cash and cash equivalents
|
782
|
(3,638
|
)
|
|||||
Cash and cash equivalents at beginning of period
|
1,461
|
5,030
|
||||||
Cash and cash equivalents at end of period
|
$
|
2,243
|
$
|
1,392
|
||||
Supplemental disclosure of cash flow information:
|
||||||||
Interest paid
|
$
|
5,253
|
$
|
400
|
||||
Income taxes paid
|
$
|
190
|
$
|
1,034
|
||||
Non-cash investing and financing activities:
|
||||||||
Stock issued in connection with business acquisitions
|
$
|
-
|
$
|
7,865
|
||||
Equipment acquired under capital leases
|
$
|
165
|
$
|
-
|
||||
Stock issued in settlement of notes payable - related party
|
$
|
1,025
|
$
|
1,147
|
||||
Notes payable issued in settlement of trade payables
|
$
|
4,551
|
$
|
-
|
||||
Stock-based compensation in settlement of accrued expenses
|
$
|
241
|
-
|
|||||
Stock issued in settlement of asset acquisition
|
$
|
-
|
$
|
5
|
·
|
As a result of our recent acquisition of Cimcorp and the relationship Cimcorp maintains with several large financial institutions that have historically and currently provided financing, we believe that the Company has the opportunity to obtain additional working capital lines based on new receivables it creates. In March 2012, the Company procured a new accounts receivable based working capital line for $1,207 from one of those banks.
|
·
|
In April 2012, the Company entered into a revolving credit facility and promissory note with Knox Lawrence International, LLC and Quotidian, LLC of $2,000 upon which the Company can draw down to support its working capital needs.
|
·
|
In May 2012, the Company procured a new accounts receivable based working capital line for $1,646 from one of the Company’s Brazilian banks.
|
·
|
In May 2012, the Company secured a facility agreement with Cisco System Capital Corporation in the amount of $1,100 guaranteed by Cimcorp’s endorsed invoices paid to a supplier.
|
·
|
In June 2012, the Company secured a working capital loan from a bank in the amount of $750. The Company also entered into another secured working capital loan from the same bank through discounted trade receivables in the amount of $687.
|
·
|
On October 4, 2012, the Company sold substantially all of the operating assets of STI for approximately $20,250, of which $13,142 was paid in cash, $4,858 in net assumed liabilities and $2,250 in stock. In addition, the Company repaid debt obligations of $6,551 with the proceeds from the sale. As a result of the sale of substantially all of the operating assets of STI, the Company anticipates the remaining goodwill recorded within the United States geographic segment of $6,358 will be impaired in the fourth quarter, as the remaining U.S. operations were dependent on and closely related to the operations of STI.
|
Cash and cash equivalents
|
$
|
436
|
||
Accounts receivable
|
9,845
|
|||
Lease payment receivable
|
24,827
|
|||
Taxes recoverable
|
8,514
|
|||
Customer relationships
|
6,497
|
|||
Customer contracts
|
1,303
|
|||
Goodwill
|
18,852
|
|||
Fixed assets
|
788
|
|||
Other assets
|
4,443
|
|||
Accounts payable
|
(8,723
|
)
|
||
Debt and capital leases
|
(31,959
|
)
|
||
Other liabilities
|
(14,141
|
)
|
||
Total
|
20,682
|
|||
Redeemable noncontrolling interests
|
(4,300
|
)
|
||
Purchase price
|
$
|
16,382
|
Cash
|
$
|
5,150
|
||
Common stock
|
2,244
|
|||
Deferred purchase price
|
5,395
|
|||
Purchase price contingency
|
3,593
|
|||
Total purchase price
|
$
|
16,382
|
Redeemable non-controlling interests at January 1, 2012
|
$
|
2,267
|
||
Loss attributable to redeemable non-controlling interests
|
(2,755
|
)
|
||
Foreign currency transaction loss
|
(375
|
)
|
||
Amortization discount
|
319
|
|||
Redeemable non-controlling interests at September 30, 2012
|
$
|
(544
|
) |
Deferred purchase price at January 1, 2012
|
$
|
4,791
|
||
Payment
|
(1,148
|
)
|
||
Amortization discount
|
41
|
|||
Interest
|
124
|
|||
Foreign currency transaction loss
|
(244
|
)
|
||
Deferred purchase price at September 30, 2012
|
$
|
3,564
|
Three Months Ended
|
Nine Months Ended
|
|||||||
September 30, 2011
|
September 30, 2011
|
|||||||
Total Revenues
|
$
|
15,796
|
$
|
45,293
|
||||
Net Loss
|
$
|
(1,450
|
)
|
$
|
(2,696
|
)
|
||
Basic and diluted net loss per common share
|
$
|
(0.15
|
)
|
$
|
(0.29
|
)
|
||
Weighted average shares – basic and diluted
|
9,745,676
|
9,170,846
|
Lease Payments Receivable Under Capital Leases
|
September 30, 2012
|
December 31, 2011
|
||||||
(unaudited)
|
||||||||
2012
|
$
|
730
|
$
|
2,521
|
||||
2013
|
2,570
|
1,476
|
||||||
2014
|
1,539
|
358
|
||||||
2015
|
993
|
-
|
||||||
2016
|
321
|
-
|
||||||
Total lease payments receivable under sales-type leases
|
6,153
|
4,355
|
||||||
Less amount representing interest
|
(1,160
|
)
|
(601
|
)
|
||||
Net lease payments receivable under sales-type leases
|
4,993
|
3,754
|
||||||
Less current portion of lease payments receivable under sales-type leases
|
(2,095
|
)
|
(2,091
|
)
|
||||
Long-term lease payments receivable under sales-type leases
|
$
|
2,898
|
$
|
1,663
|
Lease Payments Receivable Under Westcon Capital Leases
|
September 30, 2012
|
December 31, 2011
|
||||||
(unaudited)
|
||||||||
2012
|
$
|
1,605
|
$
|
6,355
|
||||
2013
|
6,430
|
6,355
|
||||||
2014
|
6,569
|
6,355
|
||||||
2015
|
5
|
3
|
||||||
Total lease payments receivable under Westcon sales-type leases
|
14,609
|
19,068
|
||||||
Less amount representing interest
|
(2,722
|
)
|
(4,493
|
)
|
||||
Net lease payments receivable under Westcon sales-type leases
|
11,887
|
14,575
|
||||||
Less current portion of lease payments receivable under Westcon sales-type leases
|
(4,627
|
)
|
(4,000
|
)
|
||||
Long-term lease payments receivable under Westcon sales-type leases
|
$
|
7,260
|
$
|
10,575
|
Gross Assets
|
Accumulated Amortization
|
Net
|
||||||||||
Customer relationships
|
$
|
5,600
|
$
|
(1,349
|
)
|
$
|
4,251
|
|||||
Customer backlog
|
997
|
(299
|
)
|
698
|
||||||||
Content and databases
|
1,316
|
(395
|
)
|
921
|
||||||||
Trade names
|
529
|
(159
|
)
|
370
|
||||||||
Trademark
|
49
|
-
|
49
|
|||||||||
Total
|
$
|
8,491
|
$
|
(2,202
|
)
|
$
|
6,289
|
Gross Assets
|
Accumulated Amortization
|
Net
|
||||||||||
Customer relationships
|
$
|
6,046
|
$
|
(636
|
)
|
$
|
5,410
|
|||||
Customer backlog
|
1,086
|
(108
|
)
|
978
|
||||||||
Content and databases
|
1,316
|
(203
|
)
|
1,113
|
||||||||
Trademark
|
25
|
-
|
25
|
|||||||||
Trade names
|
529
|
(79
|
)
|
450
|
||||||||
Total
|
$
|
9,002
|
$
|
(1,026
|
)
|
$
|
7,976
|
Balance, December 31, 2011
|
$
|
22,074
|
||
Foreign currency translation loss
|
(1,295
|
)
|
||
Balance, September 30, 2012
|
$
|
20,779
|
September 30, 2012
|
December 31, 2011
|
|||||||
(unaudited)
|
||||||||
Accrued expenses
|
$
|
3,870
|
$
|
1,421
|
||||
Accrued commission expenses
|
336
|
1,246
|
||||||
Accrued interest
|
343
|
574
|
||||||
Other taxes payable
|
370
|
180
|
||||||
Customer prepayments
|
74
|
17
|
||||||
Accrued payroll expenses
|
2,048
|
1,969
|
||||||
Sales tax payable
|
2,813
|
2,493
|
||||||
Related parties payable
|
-
|
249
|
||||||
Other
|
1,869
|
1,898
|
||||||
Income taxes payable
|
1,376
|
1,232
|
||||||
Total
|
$
|
13,099
|
$
|
11,279
|
September 30, 2012
|
December 31, 2011
|
|||||||
(unaudited)
|
||||||||
Bank Mortgage Note Payable
|
$
|
1,918
|
$
|
1,979
|
||||
Related Party Notes Payable
|
76
|
265
|
||||||
Banco Itau Working Capital Loan
|
1,000
|
1,148
|
||||||
Banco Safra Working Capital Loans
|
1,173
|
1,338
|
||||||
Banco Votorantim Working Capital Loan
|
955
|
1,615
|
||||||
Banco Bradesco Working Capital Loans
|
3,458
|
4,882
|
||||||
Banco do Brasil Working Capital Loans
|
1,926
|
2,612
|
||||||
Cisco System Capital Corporation - facility agreement
|
1,013
|
-
|
||||||
Banco Itau Revolving Line of Credit
|
492
|
533
|
||||||
Notes Payable – suppliers
|
4,067
|
-
|
||||||
Note Payable
|
-
|
436
|
||||||
Certification Partners Promissory Note
|
-
|
210
|
||||||
Other
|
66
|
4
|
||||||
Subtotal – Principal
|
16,144
|
15,022
|
||||||
Less current maturities of long-term debt
|
(11,604
|
)
|
(9,603
|
)
|
||||
Total long-term debt
|
$
|
4,540
|
$
|
5,419
|
Amount
|
||||
Capital lease obligations:
|
||||
2012
|
$
|
593
|
||
2013
|
1,228
|
|||
2014
|
512
|
|||
2015
|
257
|
|||
Total minimum lease payments
|
2,590
|
|||
Less amount representing interest
|
(270
|
)
|
||
Net minimum lease payments
|
2,320
|
|||
Less current portion of obligations under capital leases
|
(1,455
|
)
|
||
Long-term obligations under capital leases
|
$
|
865
|
September 30, 2012
|
December 31, 2011
|
|||||||
(unaudited)
|
||||||||
Recoverable Federal taxes (1)
|
$
|
1,596
|
$
|
1,994
|
||||
Recoverable state tax - ICMS (2)
|
61
|
161
|
||||||
Value-added taxes (3)
|
4,726
|
4,476
|
||||||
Subtotal
|
6,383
|
6,631
|
||||||
Current portion
|
(1,386
|
)
|
(1,500
|
)
|
||||
Noncurrent portion
|
$
|
4,997
|
$
|
5,131
|
(1) IRPJ: Brazilian Federal income tax. CSLL: Social contribution on taxable net profits, created to finance social programs and funds.
(2) ICMS: State tax on sales of goods and services.
(3) Value-added taxes (PIS and COFINS) on goods and services sold.
|
September 30, 2012
|
December 31, 2011
|
|||||||
(unaudited)
|
(unaudited)
|
|||||||
Assets held for sale:
|
||||||||
Accounts receivable
|
$
|
11,950
|
$
|
17,076
|
||||
Inventories
|
1,203
|
2,143
|
||||||
Deferred costs, current
|
7,042
|
8,502
|
||||||
Prepaid expenses and other current assets
|
432
|
527
|
||||||
Current assets held for sale
|
20,627
|
28,248
|
||||||
Property and equipment, net
|
464
|
493
|
||||||
Goodwill
|
3,765
|
3,765
|
||||||
Other intangible assets, net
|
5,163
|
6,643
|
||||||
Deferred costs, net of current portion
|
1,003
|
1,446
|
||||||
Long-term assets held for sale
|
10,395
|
12,347
|
||||||
Total assets held for sale
|
$
|
31,022
|
$
|
40,595
|
||||
Liabilities related to assets held for sale:
|
||||||||
Accounts payable
|
$
|
19,494
|
$
|
21,011
|
||||
Accrued liabilities
|
830
|
1,292
|
||||||
Capital leases, current
|
5
|
66
|
||||||
Current maturities of long-term debt
|
6,119
|
7,202
|
||||||
Current portion of deferred revenue
|
10,398
|
13,014
|
||||||
Current liabilities related to assets held for sale
|
36,846
|
42,585
|
||||||
Capital leases, net of current maturities
|
18
|
-
|
||||||
Deferred revenue, net of current portion
|
1,512
|
1,874
|
||||||
Long-term liabilities related to assets held for sale
|
1,530
|
1,874
|
||||||
Total liabilities related to assets held for sale
|
$
|
38,376
|
$
|
44,459
|
Three months ended
|
||||||||
September 30, 2012
|
September 30, 2011
|
|||||||
Total revenues
|
$
|
15,659
|
$
|
12,556
|
||||
Total expenses (1)
|
15,731
|
12,713
|
||||||
Total loss from discontinued operations
|
$
|
(72
|
)
|
$
|
(157
|
)
|
Nine months ended
|
||||||||
September 30, 2012
|
September 30, 2011
|
|||||||
Total revenues
|
$
|
46,596
|
$
|
40,402
|
||||
Total expenses (2)
|
48,369
|
42,283
|
||||||
Total loss from discontinued operations
|
$
|
(1,773
|
)
|
$
|
(1,881
|
)
|
(1) Included in total expenses is depreciation of $550 and $650 for the three months ended September 30, 2012 and 2011, respectively.
(2) Included in total expenses is depreciation of $1,670 and $1,985 for the nine months ended September 30, 2012 and 2011, respectively.
|
September 30, 2012
|
December 31, 2011
|
|||||||
(unaudited)
|
||||||||
ISS tax claims (1)
|
$
|
2,737
|
$
|
3,052
|
||||
Labor related claims (2)
|
1,485
|
1,529
|
||||||
Other
|
56
|
57
|
||||||
Totals
|
$
|
4,278
|
$
|
4,638
|
Number of Shares
|
Weighted Average Exercise Price
|
Average Remaining Contractual Terms
|
Aggregate Intrinsic Value
|
|||||||||||||
Outstanding and expected to vest at December 31, 2011
|
876,384
|
$
|
14.98
|
3.3
|
-
|
|||||||||||
Granted
|
572,900
|
1.14
|
4.6
|
-
|
||||||||||||
Forfeited or expired
|
(1,256
|
)
|
13.25
|
-
|
||||||||||||
Outstanding and expected to vest at September 30, 2012
|
1,448,028
|
$
|
6.43
|
2.5
|
-
|
Risk-free interest rate at grant date
|
0.74
|
%
|
||
Expected stock price volatility
|
142.76
|
%
|
||
Expected dividend payout
|
-
|
|||
Expected option life-years
|
5
|
Number of Shares
|
Weighted Average Exercise Price
|
Average Aggregate Contractual Terms
|
Aggregate Intrinsic Value
|
|||||||||||||
Outstanding at December 31, 2011
|
12,800
|
$
|
6.00
|
3.13
|
||||||||||||
Warrants issued
|
311,000
|
3.15
|
4.82
|
|||||||||||||
Outstanding at September 30, 2012
|
323,800
|
$
|
3.26
|
4.75
|
$
|
-
|
2012
|
2011
|
|||||||||||||||||||||||||||||||
United States
|
Brazil
|
Czech Republic
|
Total
|
United States
|
Brazil
|
Czech Republic
|
Total
|
|||||||||||||||||||||||||
Revenues
|
$
|
263
|
$
|
13,503
|
$
|
43
|
$
|
13,809
|
$
|
-
|
$
|
11,250
|
$
|
120
|
$
|
11,370
|
||||||||||||||||
Operating Income ( Loss)
|
(917
|
)
|
(2,286
|
)
|
(9
|
)
|
(3,212
|
)
|
(3,667
|
)
|
(37
|
)
|
13
|
(3,691
|
)
|
|||||||||||||||||
Goodwill
|
6,358
|
14,421
|
-
|
20,779
|
6,359
|
19,943
|
-
|
26,302
|
||||||||||||||||||||||||
Total Assets
|
42,475
|
61,951
|
137
|
104,563
|
46,510
|
74,269
|
149
|
120,928
|
||||||||||||||||||||||||
Capital Expenditures
|
167
|
5
|
-
|
172
|
78
|
42
|
-
|
120
|
2012
|
2011
|
|||||||||||||||||||||||||||||||
United States
|
Brazil
|
Czech Republic
|
Total
|
United States
|
Brazil
|
Czech Republic
|
Total
|
|||||||||||||||||||||||||
Revenues
|
$
|
690
|
$
|
46,015
|
$
|
216
|
$
|
46,921
|
$
|
4
|
$
|
11,250
|
$
|
295
|
$
|
11,549
|
||||||||||||||||
Operating Income ( Loss)
|
(3,589
|
)
|
(6,444
|
)
|
63
|
(9,970
|
)
|
(5,142
|
)
|
(37
|
)
|
13
|
(5,166
|
)
|
||||||||||||||||||
Goodwill
|
6,358
|
14,421
|
-
|
20,779
|
6,359
|
19,943
|
-
|
26,302
|
||||||||||||||||||||||||
Total Assets
|
42,475
|
61,951
|
137
|
104,563
|
46,510
|
74,269
|
149
|
120,928
|
||||||||||||||||||||||||
Capital Expenditures
|
467
|
347
|
-
|
814
|
148
|
42
|
-
|
190
|
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
Purchase price contingency
|
$
|
5,537
|
|
$
|
-
|
|
$
|
-
|
$
|
5,537
|
||||||
Total liabilities
|
$
|
5,537
|
$
|
-
|
$
|
-
|
$
|
5,537
|
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
Purchase price contingency
|
$
|
2,464
|
|
$
|
-
|
|
$
|
-
|
$
|
2,464
|
||||||
Total liabilities
|
$
|
2,464
|
$
|
-
|
$
|
-
|
$
|
2,464
|
·
|
As a result of our recent acquisition of Cimcorp and the relationship Cimcorp maintains with several large financial institutions that have historically and currently provided financing, we believe that the Company has the opportunity to obtain additional working capital lines based on new receivables it creates. In March 2012, the Company procured a new accounts receivable based working capital line for $1,207 from one of those banks.
|
·
|
In April 2012, the Company entered into a revolving credit facility and promissory note with Knox Lawrence International, LLC and Quotidian, LLC of $2,000 upon which the Company can draw down to support its working capital needs.
|
·
|
In May 2012, the Company procured a new accounts receivable based working capital line for $1,646 from one of the Company’s Brazilian banks.
|
·
|
In May 2012, the Company secured a facility agreement with Cisco System Capital Corporation in the amount of $1,100 guaranteed by Cimcorp’s endorsed invoices paid to a supplier.
|
·
|
In June 2012, the Company secured a working capital loan from a bank in the amount of $750. The Company also entered into another secured working capital loan from the same bank through discounted trade receivables in the amount of $687.
|
·
|
On October 4, 2012, the Company sold substantially all of the operating assets of STI for approximately $20,250, of which $13,142 was paid in cash, $4,858 in net assumed liabilities and $2,250 in stock. In addition, the Company repaid debt obligations of $6,551 with the proceeds from the sale. As a result of the sale of substantially all of the operating assets of STI, the Company anticipates the remaining goodwill recorded within the United States geographic segment of $6,358 will be impaired in the fourth quarter, as the remaining U.S. operations were dependent on and closely related to the operations of STI.
|
Exhibit Number
|
Description of Exhibit
|
2.1
|
Asset Purchase Agreement dated as of October 2, 2012 by and Datalink Corporation, STI Acquisition Corp., Strategic Technologies, Inc. and Midas Medici Group Holdings, Inc. (Incorporated by reference to the current report on Form 8-K filed with the Securities and Exchange Commission on October 9, 2012)
|
31.1
|
|
31.2
|
|
32.1
|
|
32.2
|
|
EX-101.INS
|
XBRL INSTANCE DOCUMENT
|
EX-101.SCH
|
XBRL TAXONOMY EXTENSION SCHEMA DOCUMENT
|
EX-101.CAL
|
XBRL TAXONOMY EXTENSION CALCULATION LINKBASE
|
EX-101.DEF
|
XBRL TAXONOMY EXTENSION DEFINITION LINKBASE
|
EX-101.LAB
|
XBRL TAXONOMY EXTENSION LABELS LINKBASE
|
EX-101.PRE
|
XBRL TAXONOMY EXTENSION PRESENTATION LINKBASE
|
Midas Medici Group Holdings, Inc.
|
|||
Date: November 14, 2012
|
By:
|
/s/ Nana Baffour
|
|
Nana Baffour
|
|||
Chief Executive Officer (Principal Executive Officer)
|
|||
Date: November 14, 2012
|
By:
|
/s/ Johnson Kachidza
|
|
Johnson Kachidza
|
|||
Chief Financial Officer (Principal Financial Officer and Accounting Officer)
|
|||
Date: November 14, 2012
|
By:
|
/s/ Nana Baffour
|
|
Nana Baffour
|
|||
Chief Executive Officer
(Principal Executive Officer)
|
|||
Date: November 14, 2012
|
By:
|
/s/ Johnson Kachidza
|
|
Johnson Kachidza
|
|||
Chief Financial Officer
(Principal Financial and Accounting Officer)
|
|||
(1)
|
The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
Date: November 14, 2012
|
By:
|
/s/ Nana Baffour
|
Nana Baffour
Chief Executive Officer (Principal Executive Officer)
|
(1)
|
The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
Date: November 14, 2012
|
By:
|
/s/ Johnson Kachidza
|
Johnson Kachidza
Chief Financial Officer (Principal Financial and Accounting Officer)
|
:56`._"LA/ ?IFJ=Q^S%I%YKIEFGD?27T#_A&SI@C4P_9,YV[LYW
M9/6KQ%#&SE'39IKU5_PLT<^'Q&74XRUW5GH[V:5_G>]CD-;\2:CXG^/_`,,=
M0GT9+*2[TG4[F%#>K([!HHB(V.T%2._!`-+\,OVB'T7P#X*72?#6H72>+-2O
MK)!=ZL))+:2*68ON=U)9"4;![#`QQ796O[/)M_$7AJ_3Q)J$C>$;>:TL4FB1
MV\J5`A61N"Q"JH!P#QSFL_PQ^RK!X3L/"UM#X@OWB\)WUS?P;H$'G/.7+A^>
MGSGIZURK#YA%RG%6;>]U_=3_`"9VK%Y7.G"%22LEM:>O\1K;UC^/0?I?[4XU
M#1K=GT.>+6I]??PW]A%R'1;I`68^9M^X(U+9P/3&:S[K]KM]&T._NM:T.+1T
MLM=?06E?4`\$
NOTE 2 - BUSINESS COMBINATIONS (Detail) - Schedule of Purchase Price Allocation (USD $)
In Thousands, unless otherwise specified |
Sep. 30, 2012
|
---|---|
Purchase price | $ 16,382 |
Estimate of Fair Value, Fair Value Disclosure [Member]
|
|
Cash and cash equivalents | 436 |
Accounts receivable | 9,845 |
Lease payment receivable | 24,827 |
Taxes recoverable | 8,514 |
Customer relationships | 6,497 |
Customer contracts | 1,303 |
Goodwill | 18,852 |
Fixed assets | 788 |
Other assets | 4,443 |
Accounts payable | (8,723) |
Debt and capital leases | (31,959) |
Other liabilities | (14,141) |
Total | 20,682 |
Redeemable noncontrolling interests | (4,300) |
Purchase price | $ 16,382 |
NOTE 9 - ASSETS AND LIABILITIES OF BUSINESS HELD FOR SALE AND DISCONTINUED OPERATIONS (Detail) (Sale of STI [Member], USD $)
|
1 Months Ended | 3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|---|
Oct. 31, 2012
|
Sep. 30, 2012
|
Sep. 30, 2011
|
Sep. 30, 2012
|
Sep. 30, 2011
|
|
Sale of STI [Member]
|
|||||
Significant Acquisitions and Disposals, Acquisition Costs or Sale Proceeds | $ 20,250,000 | ||||
Business Disposition, Cost of Acquired Entity, Cash Received | 13,142 | ||||
Business Disposition, Purchase Price Allocation, (Assets Acquired) Liabilities Assumed, Net | 4,858 | ||||
Business Disposition, shares received (in Shares) | 269,802 | ||||
Business Disposition, Stock Recieved, Value | 2,250 | ||||
Business Dispostion, Purchase Price Allocation, Liabilities Assumed | 20,900,000 | ||||
Business Disposition, Purchase Price Allocation, Assets Acquired | 16,000,000 | ||||
Disposal Group, Not Discontinued Operation, Gain (Loss) on Disposal | 21,218,000 | ||||
Depreciation and Amortization, Discontinued Operations | $ 550,000 | $ 650,000 | $ 1,670,000 | $ 1,985,000 |
NOTE 5 - ACCRUED LIABILITIES (Detail) - Schedule of Accrued Liabilities (USD $)
In Thousands, unless otherwise specified |
Sep. 30, 2012
|
Dec. 31, 2011
|
---|---|---|
Accrued liabilities | $ 13,099 | $ 11,279 |
Accrued Expenses [Member]
|
||
Accrued liabilities | 3,870 | 1,421 |
Accrued Commission Expenses [Member]
|
||
Accrued liabilities | 336 | 1,246 |
Accrued Interest [Member]
|
||
Accrued liabilities | 343 | 574 |
Other Taxes Payable [Member]
|
||
Accrued liabilities | 370 | 180 |
Customer Prepayments [Member]
|
||
Accrued liabilities | 74 | 17 |
Accrued Payroll Expenses [Member]
|
||
Accrued liabilities | 2,048 | 1,969 |
Sales Tax Payable [Member]
|
||
Accrued liabilities | 2,813 | 2,493 |
Related Parties Payable [Member]
|
||
Accrued liabilities | 0 | 249 |
Other Accrued Liabilities [Member]
|
||
Accrued liabilities | 1,869 | 1,898 |
Income Taxes Payable [Member]
|
||
Accrued liabilities | $ 1,376 | $ 1,232 |
NOTE 4 - GOODWILL AND OTHER INTANGIBLE ASSETS (Detail) - Schedule Intangible Assets (USD $)
In Thousands, unless otherwise specified |
Sep. 30, 2012
|
Dec. 31, 2011
|
---|---|---|
Intangible assets, gross | $ 8,491 | $ 9,002 |
Accumulated amortization | (2,202) | (1,026) |
Intangible assets, net | 6,289 | 7,976 |
Customer Relationships [Member]
|
||
Intangible assets, gross | 5,600 | 6,046 |
Accumulated amortization | (1,349) | (636) |
Intangible assets, net | 4,251 | 5,410 |
Customer Lists [Member]
|
||
Intangible assets, gross | 997 | 1,086 |
Accumulated amortization | (299) | (108) |
Intangible assets, net | 698 | 978 |
Database Rights [Member]
|
||
Intangible assets, gross | 1,316 | 1,316 |
Accumulated amortization | (395) | (203) |
Intangible assets, net | 921 | 1,113 |
Trade Names [Member]
|
||
Intangible assets, gross | 529 | 529 |
Accumulated amortization | (159) | (79) |
Intangible assets, net | 370 | 450 |
Trademarks [Member]
|
||
Intangible assets, gross | 49 | 25 |
Accumulated amortization | 0 | 0 |
Intangible assets, net | $ 49 | $ 25 |
NOTE 10 - COMMITMENTS AND CONTINGENCIES (Tables)
|
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2012
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Loss Contingencies by Contingency [Table Text Block] |
|
NOTE 10 - COMMITMENTS AND CONTINGENCIES (Detail) (USD $)
In Thousands, unless otherwise specified |
3 Months Ended | 9 Months Ended |
---|---|---|
Sep. 30, 2012
|
Sep. 30, 2012
|
|
Income Tax Examination, Penalties and Interest Expense (in Dollars) | $ 205 | $ 142 |
Public Civil Suit, Date Filed | Jan. 27, 2012 | |
Legal Proceedings Description | The suit requests the reimbursement of $1,640 (equivalent to R$2,860),application of a fine in the amount of US $3,280 (equivalent to R$5,720) and prohibition on contracting with the Public Administration for a term of five years. |
NOTE 2 - BUSINESS COMBINATIONS (Tables)
|
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2012
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Purchase Price Allocation [Table Text Block] | The following table summarizes the estimated fair values of the assets acquired and liabilities assumed at the date of acquisition. The total acquisition price of $16,382 has been allocated as follows (in thousands):
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Business Acquisition Price Components | The total acquisition price of $16,382 consists of the following:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Redeemable Noncontrolling Interest [Table Text Block] | Below is a rollforward of the redeemable non-controlling interest:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Deferred Purchase Price [Table Text Block] | Below is a rollforward of the deferred purchase price:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Business Acquisition, Pro Forma Information [Table Text Block] | The following table sets forth the unaudited pro forma results of the Company related to the continuing operations as if the reverse acquisition with Consonus Technologies, Inc., and acquisitions of WeatherWise Holdings, Inc., and Cimcorp, Inc. had taken place on the first day of the period presented. These combined results are not necessarily indicative of the results that may have been achieved had the companies always been combined.
|
NOTE 6 - LONG - TERM DEBT (Detail) - Schedule of Long-Term Debt (USD $)
In Thousands, unless otherwise specified |
Sep. 30, 2012
|
Dec. 31, 2011
|
---|---|---|
Long Term Debt | $ 16,144 | $ 15,022 |
Less current maturities of long-term debt | (11,604) | (9,603) |
Total long-term debt | 4,540 | 5,419 |
Bank Mortgage Note Payable [Member]
|
||
Long Term Debt | 1,918 | 1,979 |
Related Party Notes Payable [Member]
|
||
Long Term Debt | 76 | 265 |
Banco Itau Working Capital Loan [Member]
|
||
Long Term Debt | 1,000 | 1,148 |
Banco Safra Working Capital Loan [Member]
|
||
Long Term Debt | 1,173 | 1,338 |
Banco Votorantim Working Capital Loan [Member]
|
||
Long Term Debt | 955 | 1,615 |
Banco Bradesco Working Capital Loan [Member]
|
||
Long Term Debt | 3,458 | 4,882 |
Banco do Brasil Working Capital Loan [Member]
|
||
Long Term Debt | 1,926 | 2,612 |
Cisco System Capital Corporation Facility Agreement [Member]
|
||
Long Term Debt | 1,013 | 0 |
Banco Itau Rovolving Line of Credit [Member]
|
||
Long Term Debt | 492 | 533 |
Notes Payable - 2 Suppliers [Member]
|
||
Long Term Debt | 4,067 | 0 |
Note Payable [Member]
|
||
Long Term Debt | 0 | 436 |
Certification Partners Promissory Note [Member]
|
||
Long Term Debt | 0 | 210 |
Other Debt [Member]
|
||
Long Term Debt | $ 66 | $ 4 |
NOTE 2 - BUSINESS COMBINATIONS (Detail) - Schedule of Deferred Purchase Price (USD $)
In Thousands, unless otherwise specified |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2012
|
Sep. 30, 2011
|
Sep. 30, 2012
|
Sep. 30, 2011
|
|
Deferred purchase price at January 1, 2012 | $ 4,791 | |||
Payment | 11,041 | 950 | ||
Amortization discount | 981 | 343 | ||
Foreign currency transaction loss | (249) | 1,564 | (386) | 1,564 |
Deferred purchase price at September 30, 2012 | 3,564 | 3,564 | ||
Deferred Purchase Price [Member]
|
||||
Deferred purchase price at January 1, 2012 | 4,791 | |||
Payment | (1,148) | |||
Amortization discount | 41 | |||
Interest | 124 | |||
Foreign currency transaction loss | (244) | |||
Deferred purchase price at September 30, 2012 | $ 3,564 | $ 3,564 |
NOTE 1 - BASIS OF PRESENTATION AND DESCRIPTION OF BUSINESS (Detail) (USD $)
In Thousands, unless otherwise specified |
3 Months Ended | 9 Months Ended | |||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2012
|
Sep. 30, 2011
|
Sep. 30, 2012
|
Sep. 30, 2011
|
Dec. 31, 2011
|
Oct. 31, 2012
Sale of STI [Member]
|
Sep. 30, 2012
Brazilian Relationship Banks [Member]
Line of Credit 1 [Member]
|
Sep. 30, 2012
Brazilian Relationship Banks [Member]
Line of Credit 2 [Member]
|
Sep. 30, 2012
Knox Lawrence International, LLC and Quotidian, LLC [Member]
Revolving Credit Facility [Member]
|
Sep. 30, 2012
Working Capital Loan from Bank [Member]
Line of Credit 1 [Member]
|
Sep. 30, 2012
Working Capital Loan from Bank [Member]
Line of Credit 2 [Member]
|
|
Client Base, Number of Clients | 900 | ||||||||||
Number of Reportable Segments | 1 | ||||||||||
Retained Earnings (Accumulated Deficit) | $ (40,702) | $ (40,702) | $ (23,784) | ||||||||
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest | (5,640) | (791) | (19,673) | (2,666) | |||||||
Working Capital (Deficit) | (51,289) | (51,289) | |||||||||
Revenue, Growth Rate | 306.30% | ||||||||||
Long-term Debt, Current Maturities | 11,604 | 11,604 | 9,603 | ||||||||
Mortgage Loans, Current | 1,918 | 1,918 | |||||||||
Business Acquisition Purchase Price Allocation Current Liabilities Notes Payable | 3,564 | 3,564 | 4,791 | ||||||||
Business Acquisition, Contingent Consideration, at Fair Value, Current | 5,537 | 5,537 | 2,464 | ||||||||
Stockholders' Equity Attributable to Parent | (10,985) | (10,985) | 3,865 | ||||||||
Net Cash Provided by (Used in) Operating Activities | 9,711 | (3,165) | |||||||||
Line of Credit Facility, Current Borrowing Capacity | 1,207 | 1,646 | 2,000 | 750 | 687 | ||||||
Significant Acquisitions and Disposals, Acquisition Costs or Sale Proceeds | 20,250 | ||||||||||
Business Disposition, proceeds used to pay debt obligations | $ 6,551 |
NOTE 8 - INCOME TAXES (Detail) (USD $)
In Thousands, unless otherwise specified |
3 Months Ended | 9 Months Ended | 9 Months Ended | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2012
|
Sep. 30, 2011
|
Sep. 30, 2012
|
Sep. 30, 2011
|
Sep. 30, 2012
State Income Tax Matters [Member]
|
Dec. 31, 2011
State Income Tax Matters [Member]
|
Sep. 30, 2012
International Income Taxes [Member]
|
Dec. 31, 2011
International Income Taxes [Member]
|
Sep. 30, 2012
Turnover Tax (PIS) [Member]
|
Sep. 30, 2012
Social Contribution On Gross Revenues Tax (COFINS) [Member]
|
Sep. 30, 2012
Social Contribution on Net Profits Tax (CSLL) [Member]
|
Sep. 30, 2012
Corporate Income Tax (IRPJ) Acquisition of Goods [Member]
|
Sep. 30, 2012
Corporate Income Tax (IRPJ) Rendering of Services [Member]
|
|
Income Tax Expense (Benefit) | $ 25 | $ (360) | $ 101 | $ (1,535) | |||||||||
Effective Income Tax Rate Reconciliation, at Federal Statutory Income Tax Rate | 35.00% | ||||||||||||
Unrecognized Tax Benefits | 42 | 42 | 902 | 970 | |||||||||
Taxes, Interest and Penalties | $ 75 | $ 401 | |||||||||||
Brazilian Federal Tax Withholdings Rate | 0.65% | 3.00% | 1.00% | 1.20% | 4.80% |
NOTE 16 - FAIR VALUE MEASUREMENTS (Detail)
|
9 Months Ended |
---|---|
Sep. 30, 2012
|
|
Fair value, purchase price contingency, basis | difference between the closing price of the Company stock and $4.50 per share redemption price of the Company stock at each reporting date |
NOTE 12 - STOCK-BASED COMPENSATION (Detail) - Schedule of Stock Options (USD $)
|
9 Months Ended |
---|---|
Sep. 30, 2012
|
|
Number of Shares [Member]
|
|
Outstanding and expected to vest at December 31, 2011 (in Shares) | 876,384 |
Outstanding and expected to vest at September 30, 2012 (in Shares) | 1,448,028 |
Granted (in Shares) | 572,900 |
Forfeited or expired (in Shares) | (1,256) |
Weighted Average Exercise Price [Member]
|
|
Outstanding and expected to vest at December 31, 2011 | 14.98 |
Outstanding and expected to vest at September 30, 2012 | 6.43 |
Granted | 1.14 |
Forfeited or expired | 13.25 |
Average Remaining Contractual Terms [Member]
|
|
Outstanding and expected to vest at December 31, 2011 | 3 years 109 days |
Outstanding and expected to vest at September 30, 2012 | 2 years 6 months |
Granted | 4 years 219 days |
Aggregate Intrinsic Value [Member]
|
|
Outstanding and expected to vest at December 31, 2011 (in Dollars) | |
Outstanding and expected to vest at September 30, 2012 (in Dollars) | |
Granted | |
Forfeited or expired |
NOTE 4 - GOODWILL AND OTHER INTANGIBLE ASSETS (Detail) - Schedule of Goodwill (USD $)
In Thousands, unless otherwise specified |
9 Months Ended |
---|---|
Sep. 30, 2012
|
|
Balance, December 31, 2011 | $ 22,074 |
Foreign currency translation loss | (1,295) |
Balance, September 30, 2012 | $ 20,779 |
NOTE 2 - BUSINESS COMBINATIONS
|
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2012
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Business Combination Disclosure [Text Block] |
NOTE 2
– BUSINESS COMBINATIONS
Acquisition
of Cimcorp, Inc.
On
August 2, 2011, Midas Medici completed the acquisition of an
80% interest in Cimcorp, Inc.
(“Cimcorp”). Operating in Brazil since
1988, Cimcorp is primarily a Brazilian systems integrator
that provides and manages information technology
infrastructure solutions to private and government
entities. Cimcorp helps its customers to plan,
build, support and manage their IT infrastructure, including
performance management, business continuity and disaster
recovery planning, outsourcing and infrastructure as a
service.
At
the closing, the Company provided consideration of Seventeen
Million Brazilian Reais ($10,987 USD), Eight Million
Brazilian Reais ($5,150 USD) of which was paid in cash, Nine
Million Reais (net present value $5,395 USD) in cash payable
January 27, 2012, Nine Million Brazilian Reais (net present
value $2,244 USD) in shares of common stock of the Company
equal to 1,297,022 shares of common stock of the Company and
a purchase price contingency of $3,593. The
1,297,022 common shares include certain price protection
features for the benefit of the former controlling
shareholders (“Shareholders”). The SPA
provides that during the 75-day period (the “Sale
Period”) after the 6-month anniversary of the initial
closing, if the Shareholders desire to sell the common shares
and do not receive at least $4.50 per share, the Shareholders
shall have the right to receive from the Company the
difference between the price they received per share and
$4.50. In the event the Shareholders cannot sell the shares
during the Sale Period for at least $2.01 per share or are
unable to sell their shares due to the Company’s
failure to file its reports with the Securities and Exchange
Commission, then the Shareholders shall be entitled to
receive from the Company $4.50 per share in exchange for
their shares. The Shareholders are prohibited from selling
the shares for $2.00 per share or less. The fair value of
this purchase price contingency amounting to $3,593 at the
date of acquisition is remeasured each reporting period until
the liability is settled. During the nine months
ended September 30, 2012, the Company recognized a loss on
the change in fair value of the purchase price contingency of
$2,963. The Company granted the Shareholders piggyback
registration rights with respect to the shares.
Pursuant
to the terms of the stock purchase agreement (the
“SPA”), the Company was to purchase on January
24, 2012 (but no later than January 27, 2012) an additional
20% of the shares of Cimcorp (“Tranche A”) for a
purchase price of Nine Million Brazilian Reais ($5,817 USD),
which purchase price is subject to certain adjustments to the
Brazil CPI index provided, however, such adjustments are
capped at 7%. As a result of this provision, at closing date
of August 2, 2011, the Company recorded a liability of $4,497
(net present value at a 15% discount rate) for the obligation
to purchase the Tranche A shares of Cimcorp and effectively
held an 80% interest in Cimcorp as of the acquisition date.
As of September 30, 2012, the Company recorded a liability of
$3,564 for the obligation to purchase the Tranche A shares.
In February 2012, the Company paid Two Million Brazilian
Reais ($1,146 USD) towards the purchase of the Tranche A
shares, with the remaining amounts due at the closing of the
sale of the Tranche A shares. The Seller and minority
shareholders’ of Cimcorp have the right to elect to
have the Company purchase the remaining 20% of the shares of
Cimcorp (the “Tranche B”) 30 days after the 24
month anniversary of the initial closing. The SPA provides
that in the event the Company undergoes a Change in Control,
as defined, or transfers more than 50% of the shares of
Cayman Co. the purchase of Tranches A and B shall be
accelerated. In March 2012, the Company entered into an
amendment to the SPA which amended the purchase price of the
Tranche A shares to Brazilian Reais 7,000,000 from Brazilian
Reais 9,000,000, which is the Brazilian Reais 11,000,000
purchase price of the Tranche A shares less Brazilian Reais
2,000,000 of total net debt, as defined in the stock purchase
agreement, less Brazilian Reais 2,000,000, which has been
previously paid by the Company. In addition, the amendment
extended the closing date for the Tranche A shares from
January 2012 to July 2012. The amendment also provided for
the payment of any interest in arrears on the Tranche A
shares on a monthly basis on the last day of the month in
which the interest has accrued. The amendment also provides
that the purchase price of the Tranche A shares shall be
adjusted solely to reflect the payment of an interest in the
3% arrears fine over the outstanding value of the Tranche A
shares adjusted price to be paid until the last day of the
months of February, March, April, May and June 2012.
In
July 2012, the Company entered into a third amendment to the
SPA which amends the Sales Period as defined in the SPA to be
the period commencing December 3, 2012 through January 31,
2013, the date all obligations of the Company are fulfilled
with respect to the shares issued under the SPA as part of
the purchase price. The third amendment also provides that
the payment of the first installment of the Tranche A Shares
Adjusted Price shall be paid by the Company on October 1,
2012 and the second installment of the Tranche A Shares
Adjusted Price shall be paid by the Company on December 1,
2012, subject to adjustment based upon the IPCA index as
provided in the SPA, as amended. The third amendment also
provides for the payment of the unpaid interest accrued from
February 2012 through June 2012 upon execution of the third
Amendment, which the Company paid. In addition, the Company
undertook to use its best efforts to release the shareholders
from any obligations relating to the Total Debt as set forth
on Schedule 1.1(d) of the SPA. The Company is currently in
discussions with the Sellers regarding payment of the first
installment of the Tranche A Shares Adjusted Price that was
due on October 1, 2012 and not paid.
The
Seller’s right to have the Company purchase the
remaining 20% of the shares of Cimcorp resulted in
recognition of a redeemable non-controlling interest in
Cimcorp on the date of acquisition.
The
Company has accounted for these acquisitions under the
acquisition method of accounting. Under the acquisition
method of accounting, the total purchase price is allocated
to the net tangible and intangible assets acquired and
liabilities assumed in connection with the acquisition based
on their estimated fair values. The allocation of the
purchase price was based upon management’s valuation of
the fair value of tangible and intangible assets acquired and
liabilities assumed.
The
financial statements and related footnote disclosures
presented for the period prior to the acquisition of a
majority interest in Cimcorp, Inc. are those of Midas Medici
excluding Cimcorp SA and Cimcorp USA
(“Midas”).
The
following table summarizes the estimated fair values of the
assets acquired and liabilities assumed at the date of
acquisition. The total acquisition price of
$16,382 has been allocated as follows (in
thousands):
The
purchase includes the acquisition of gross accounts
receivable (excluding lease payments receivable) totaling
$11,463. The Company estimates that $1,618 of these
receivables will not be collected. Therefore, the receivables
are recorded at the estimated fair value of $9,845.
Other
assets of $4,443 acquired are recorded at their estimated
fair value and include deferred costs of $1,964, prepaid
expenses and other current assets of $1,965 and deposits of
$514. Other liabilities of $14,141 acquired are recorded at
their estimated fair value and include accrued liabilities of
$3,172, deferred revenue of $1,067, other long-term
liabilities of $7,618 and taxes payable of $2,284.
In
order to allocate the purchase price of Cimcorp, the Company
made estimates and judgments in determining the fair value of
the acquired assets and liabilities based on independent
appraisal reports as well as its experience with similar
assets and liabilities in similar industries. These values
were determined based on our estimates or by relying in part
upon third-party appraisals conducted by independent
appraisal firms. The Company used a discounted cash flow
model to determine the value of the intangible assets and to
allocate the excess purchase price to the intangible assets
and goodwill as appropriate.
Goodwill
recognized from the transaction mainly represented the
expected operational and strategic synergies upon
the acquisition and intangibles not qualifying for
separate recognition. The Company does not expect goodwill to
be deductible for tax purposes.
The
total acquisition price of $16,382 consists of the
following:
Below
is a roll forward of the redeemable non-controlling
interest:
Below
is a roll forward of the deferred purchase price:
Cimcorp’s
operations are principally located in
Brazil. Accordingly, we have disclosed in Note 15
– Segment Information which includes the revenues and
earnings from the Brazil operations since the date of the
acquisition.
Pro
forma Results
The
following table sets forth the unaudited pro forma results of
the Company related to the continuing operations as if the
reverse acquisition with Consonus Technologies, Inc., and
acquisitions of WeatherWise Holdings, Inc., and Cimcorp, Inc.
had taken place on the first day of the period presented.
These combined results are not necessarily indicative of the
results that may have been achieved had the companies always
been combined.
|
NOTE 12 - STOCK-BASED COMPENSATION (Detail) - Schedule of Valuation Assumptions
|
9 Months Ended |
---|---|
Sep. 30, 2012
|
|
Risk-free interest rate at grant date | 0.74% |
Expected stock price volatility | 142.76% |
Expected dividend payout | 0.00% |
Expected option life-years | 5 years |