[ x ]
|
Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act
of 1934
|
For the quarterly period ended June 30, 2013
|
|
[ ]
|
Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act
of 1934
|
For the transition period from _________to ________.
|
|
Commission File Number 001-09014
|
|
ChyronHego Corporation
|
|
(Exact name of registrant as specified in its charter)
|
New York
|
11-2117385
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
|
5 Hub Drive, Melville, New York
|
11747
|
|
(Address of principal executive offices)
|
(Zip Code)
|
|
(631) 845-2000
|
||
(Registrant's telephone number, including area code)
|
Large accelerated filer [ ]
|
Accelerated filer [ ]
|
|
Non-accelerated filer [ ]
(do not check if a smaller reporting company)
|
Smaller reporting company [x]
|
PART I
|
FINANCIAL INFORMATION
|
Page
|
Item 1.
|
Financial Statements
|
|
Consolidated Balance Sheets as of June 30, 2013 (unaudited) and
|
||
December 31, 2012
|
3
|
|
Consolidated Statements of Operations for the Three and Six Months
|
||
ended June 30, 2013 and 2012 (unaudited)
|
4
|
|
Consolidated Statements of Comprehensive Income (Loss) for the
|
||
Three and Six Months ended June 30, 2013 and 2012 (unaudited)
|
5
|
|
Consolidated Statements of Cash Flows for the Six Months
|
||
ended June 30, 2013 and 2012 (unaudited)
|
6
|
|
Notes to Consolidated Financial Statements (unaudited)
|
7
|
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition
|
|
and Results of Operations
|
20
|
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
26
|
Item 4.
|
Controls and Procedures
|
26
|
PART II
|
OTHER INFORMATION
|
|
Item 1.
|
Legal Proceedings
|
26
|
Item 1A.
|
Risk Factors
|
27
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
28
|
Item 3.
|
Defaults Upon Senior Securities
|
28
|
Item 4.
|
Mine Safety Disclosures
|
28
|
Item 5.
|
Other Information
|
28
|
Item 6.
|
Exhibits
|
29
|
Unaudited
|
||||||||
June 30,
|
December 31,
|
|||||||
Assets
|
2013
|
2012
|
||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$ | 2,189 | $ | 2,483 | ||||
Accounts receivable, net
|
9,958 | 5,630 | ||||||
Inventories, net
|
2,686 | 2,285 | ||||||
Prepaid expenses and other current assets
|
1,987 | 626 | ||||||
Total current assets
|
16,820 | 11,024 | ||||||
Property and equipment, net
|
3,364 | 1,347 | ||||||
Intangible assets, net
|
10,238 | 559 | ||||||
Goodwill
|
16,621 | 2,066 | ||||||
Deferred tax asset
|
253 | - | ||||||
Other assets
|
191 | 119 | ||||||
TOTAL ASSETS
|
$ | 47,487 | $ | 15,115 | ||||
Liabilities and Shareholders' Equity
|
||||||||
Current liabilities:
|
||||||||
Accounts payable and accrued expenses
|
$ | 8,977 | $ | 3,100 | ||||
Deferred revenue
|
4,239 | 3,637 | ||||||
Due to related parties
|
669 | - | ||||||
Current portion of pension liability
|
377 | 278 | ||||||
Short-term debt
|
1,269 | 280 | ||||||
Capital lease obligations
|
224 | 20 | ||||||
Total current liabilities
|
15,755 | 7,315 | ||||||
Contingent consideration
|
7,555 | - | ||||||
Pension liability
|
4,069 | 3,873 | ||||||
Deferred revenue
|
986 | 1,198 | ||||||
Long-term debt
|
575 | 397 | ||||||
Other liabilities
|
657 | 351 | ||||||
Total liabilities
|
29,597 | 13,134 | ||||||
Commitments and contingencies
|
||||||||
Shareholders' equity:
|
||||||||
Preferred stock, par value $1.00, without designation
|
||||||||
Authorized - 1,000,000 shares, Issued - none
|
||||||||
Common stock, par value $.01
|
||||||||
Authorized - 150,000,000 shares
|
||||||||
Issued and outstanding - 30,094,464 at June 30, 2013
|
||||||||
and 17,135,239 at December 31, 2012
|
301 | 171 | ||||||
Additional paid-in capital
|
103,103 | 84,539 | ||||||
Accumulated deficit
|
(83,406 | ) | (80,404 | ) | ||||
Accumulated other comprehensive loss
|
(2,255 | ) | (2,325 | ) | ||||
Total ChyronHego Corporation shareholders' equity
|
17,743 | 1,981 | ||||||
Non controlling interests
|
147 | - | ||||||
Total shareholders' equity
|
17,890 | 1,981 | ||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$ | 47,487 | $ | 15,115 |
Three Months
|
Six Months
|
|||||||||||||||
Ended June 30,
|
Ended June 30,
|
|||||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
Product revenues
|
$ | 6,744 | $ | 5,771 | $ | 12,718 | $ | 11,573 | ||||||||
Service revenues
|
3,972 | 1,913 | 6,015 | 3,988 | ||||||||||||
Total revenues
|
10,716 | 7,684 | 18,733 | 15,561 | ||||||||||||
Cost of sales
|
3,385 | 2,365 | 5,680 | 4,700 | ||||||||||||
Gross profit
|
7,331 | 5,319 | 13,053 | 10,861 | ||||||||||||
Operating expenses:
|
||||||||||||||||
Selling, general and administrative
|
6,836 | 4,479 | 11,587 | 9,164 | ||||||||||||
Research and development
|
2,345 | 1,929 | 4,125 | 3,860 | ||||||||||||
Total operating expenses
|
9,181 | 6,408 | 15,712 | 13,024 | ||||||||||||
Operating loss
|
(1,850 | ) | (1,089 | ) | (2,659 | ) | (2,163 | ) | ||||||||
Interest expense, net
|
(95 | ) | (4 | ) | (109 | ) | (9 | ) | ||||||||
Other loss, net
|
(39 | ) | (13 | ) | (122 | ) | (6 | ) | ||||||||
Loss before taxes
|
(1,984 | ) | (1,106 | ) | (2,890 | ) | (2,178 | ) | ||||||||
Income tax (expense) benefit, net
|
(93 | ) | 476 | (104 | ) | 597 | ||||||||||
Net loss
|
(2,077 | ) | (630 | ) | (2,994 | ) | (1,581 | ) | ||||||||
Less: Net income attributable to
|
||||||||||||||||
Non controlling interests
|
8 | - | 8 | - | ||||||||||||
Net loss attributable to ChyronHego
|
||||||||||||||||
shareholders
|
$ | (2,085 | ) | $ | (630 | ) | $ | (3,002 | ) | $ | (1,581 | ) | ||||
Net loss per share attributable to
|
||||||||||||||||
ChyronHego shareholders- basic
|
$ | (0.09 | ) | $ | (0.04 | ) | $ | (0.15 | ) | $ | (0.09 | ) | ||||
Net loss per share attributable to
|
||||||||||||||||
ChyronHego shareholders- diluted
|
$ | (0.09 | ) | $ | (0.04 | ) | $ | (0.15 | ) | $ | (0.09 | ) | ||||
Weighted average shares outstanding:
|
||||||||||||||||
Basic
|
22,989 | 16,898 | 20,191 | 16,852 | ||||||||||||
Diluted
|
22,989 | 16,898 | 20,191 | 16,852 |
Three Months
|
Six Months
|
|||||||||||||||
Ended June 30,
|
Ended June 30,
|
|||||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
Net loss
|
$ | (2,077 | ) | $ | (630 | ) | $ | (2,994 | ) | $ | (1,581 | ) | ||||
Other comprehensive income (loss):
|
||||||||||||||||
Foreign currency translation adjustment
|
90 | (7 | ) | 70 | 3 | |||||||||||
Comprehensive loss
|
(1,987 | ) | (637 | ) | (2,924 | ) | (1,578 | ) | ||||||||
Less: Comprehensive income attributable
|
||||||||||||||||
to non controlling interests
|
8 | - | 8 | - | ||||||||||||
Comprehensive loss attributable to
|
||||||||||||||||
ChyronHego Corporation
|
$ | (1,995 | ) | $ | (637 | ) | $ | (2,932 | ) | $ | (1,578 | ) | ||||
Six Months
|
||||||||
Ended June 30,
|
||||||||
2013
|
2012
|
|||||||
Cash Flows from Operating Activities
|
||||||||
Net loss
|
$ | (2,994 | ) | $ | (1,581 | ) | ||
Adjustments to reconcile net loss to net cash from
|
||||||||
operating activities:
|
||||||||
Depreciation and amortization
|
768 | 441 | ||||||
Deferred tax allowance
|
372 | - | ||||||
Deferred income tax benefit
|
(316 | ) | (620 | ) | ||||
Inventory provisions
|
- | 10 | ||||||
Share-based payment arrangements
|
2,384 | 479 | ||||||
Shares issued for 401(k) match
|
128 | 153 | ||||||
Other
|
55 | (19 | ) | |||||
Changes in operating assets and liabilities, net of acquisition:
|
||||||||
Accounts receivable
|
(1,631 | ) | 98 | |||||
Inventories
|
(401 | ) | 101 | |||||
Prepaid expenses and other assets
|
(69 | ) | (99 | ) | ||||
Accounts payable and accrued expenses
|
1,837 | (28 | ) | |||||
Deferred revenue
|
52 | 347 | ||||||
Other liabilities
|
339 | (265 | ) | |||||
Net cash provided by (used in) operating activities
|
524 | (983 | ) | |||||
Cash Flows from Investing Activities
|
||||||||
Acquisitions of property and equipment
|
(714 | ) | (323 | ) | ||||
Purchase of business, net of cash acquired
|
(28 | ) | - | |||||
Net cash used in investing activities
|
(742 | ) | (323 | ) | ||||
Cash Flows from Financing Activities
|
||||||||
Proceeds from borrowings
|
222 | - | ||||||
Proceeds from exercise of stock options
|
2 | - | ||||||
Payments on capital lease obligations
|
(102 | ) | (19 | ) | ||||
Repayments on debt
|
(213 | ) | (135 | ) | ||||
Net cash used in financing activities
|
(91 | ) | (154 | ) | ||||
Effect of exchange rate changes on cash and cash equivalents
|
15 | - | ||||||
Change in cash and cash equivalents
|
(294 | ) | (1,460 | ) | ||||
Cash and cash equivalents at beginning of period
|
2,483 | 4,216 | ||||||
Cash and cash equivalents at end of period
|
$ | 2,189 | $ | 2,756 | ||||
Supplemental Cash Flow Information:
|
||||||||
Common stock issued for acquisition
|
$ | 16,591 | - | |||||
Contingent consideration for acquisition
|
$ | 7,500 | - |
Three Months
|
Six Months
|
||||
Ended June 30,
|
Ended June 30,
|
||||
2013
|
2012
|
2013
|
2012
|
||
Basic weighted average shares outstanding
|
22,989
|
16,898
|
20,191
|
16,852
|
|
Effect of dilutive stock options
|
-
|
-
|
-
|
-
|
|
Effect of dilutive restricted stock units
|
-
|
-
|
-
|
-
|
|
Diluted weighted average shares outstanding
|
22,989
|
16,898
|
20,191
|
16,852
|
|
Weighted average shares which are not included
|
|||||
in the calculation of diluted earnings (loss)
|
|||||
per share because their impact is anti-dilutive:
|
|||||
Stock options
|
3,340
|
2,738
|
3,172
|
2,684
|
|
Restricted stock units
|
-
|
186
|
60
|
190
|
|
3,340
|
2,924
|
3,232
|
2,874
|
Three Months
|
Six Months
|
|||||||||||
Ended June 30,
|
Ended June 30,
|
|||||||||||
2012
|
2013
|
2012
|
||||||||||
Expected volatility
|
68.49 | % | 76.23 | % | 69.44 | % | ||||||
Risk-free interest rate
|
0.94 | % | 1.06 | % | 1.32 | % | ||||||
Expected dividend yield
|
0.00 | % | 0.00 | % | 0.00 | % | ||||||
Expected life (in years)
|
6.0 | 6.0 | 6.0 | |||||||||
Estimated fair value per option granted
|
$ | 0.85 | $ | 0.87 | $ | 0.97 |
Number of
|
|
Options
|
|
Outstanding at January 1, 2013
|
4,294,273
|
Granted
|
60,000
|
Exercised
|
(52,428)
|
Forfeited and cancelled
|
(112,918)
|
Outstanding at June 30, 2013
|
4,188,927
|
Shares
|
|
Nonvested at January 1, 2013
|
343,161
|
Granted
|
329,164
|
Vested
|
(672,325)
|
Nonvested at June 30, 2013
|
-
|
Three Months
|
Six Months
|
|||||||||||||||
Ended June 30,
|
Ended June 30,
|
|||||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
Cost of sales
|
$ | 11 | $ | 19 | $ | 28 | $ | 38 | ||||||||
Research and development
|
67 | 69 | 154 | 165 | ||||||||||||
Selling, general and administrative
|
1,966 | 87 | 2,202 | 276 | ||||||||||||
$ | 2,044 | $ | 175 | $ | 2,384 | $ | 479 |
June 30,
|
December 31,
|
|||||||
2013
|
2012
|
|||||||
Finished goods
|
$ | 241 | $ | 465 | ||||
Work-in-progress
|
487 | 468 | ||||||
Raw material
|
1,958 | 1,352 | ||||||
$ | 2,686 | $ | 2,285 |
June 30,
|
December 31,
|
|||||||
2013
|
2012
|
|||||||
Revolving credit facilities - Sweden
|
$ | 824 | $ | - | ||||
Term loans - Europe
|
419 | - | ||||||
Term loan - US
|
537 | 677 | ||||||
Other
|
64 | - | ||||||
1,844 | 677 | |||||||
Less: portion due within one year
|
(1,269 | ) | (280 | ) | ||||
$ | 575 | $ | 397 |
Three Months
|
Six Months
|
|||||||||||||||
Ended June 30,
|
Ended June 30,
|
|||||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
Service cost
|
$ | 135 | $ | 130 | $ | 281 | $ | 260 | ||||||||
Interest cost
|
98 | 88 | 188 | 176 | ||||||||||||
Expected return on plan assets
|
(98 | ) | (87 | ) | (198 | ) | (174 | ) | ||||||||
Amortization of net loss
|
57 | 41 | 123 | 82 | ||||||||||||
Amortization of prior service cost
|
(2 | ) | (2 | ) | (4 | ) | (4 | ) | ||||||||
$ | 190 | $ | 170 | $ | 390 | $ | 340 |
Three Months
|
Six Months
|
|||||||||||||||
Ended June 30,
|
Ended June 30,
|
|||||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
Balance at beginning of period
|
$ | 55 | $ | 50 | $ | 50 | $ | 50 | ||||||||
Provisions
|
41 | 25 | 70 | 59 | ||||||||||||
Warranty services provided, net
|
(31 | ) | (25 | ) | (55 | ) | (59 | ) | ||||||||
$ | 65 | $ | 50 | $ | 65 | $ | 50 |
June 30,
|
December 31,
|
|||||||
2013
|
2012
|
|||||||
Deferred tax assets:
|
||||||||
Net operating loss carryforwards
|
$ | 14,743 | $ | 14,491 | ||||
Inventory
|
1,771 | 1,769 | ||||||
Other liabilities
|
3,365 | 3,055 | ||||||
Fixed assets
|
409 | 440 | ||||||
Other temporary differences
|
681 | 589 | ||||||
20,969 | 20,344 | |||||||
Deferred tax valuation allowance
|
(20,716 | ) | (20,344 | ) | ||||
$ | 253 | $ | - |
Three Months
|
Six Months
|
|||||||||||||||
Ended June 30,
|
Ended June 30,
|
|||||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
Current:
|
||||||||||||||||
State and foreign
|
$ | (37 | ) | $ | (11 | ) | $ | (48 | ) | $ | (23 | ) | ||||
Deferred:
|
||||||||||||||||
State
|
- | 22 | 10 | 31 | ||||||||||||
Federal
|
(4 | ) | 465 | 339 | 589 | |||||||||||
Foreign
|
(33 | ) | - | (33 | ) | - | ||||||||||
(37 | ) | 487 | 316 | 620 | ||||||||||||
Valuation allowance
|
(19 | ) | - | (372 | ) | - | ||||||||||
Income tax (expense) benefit, net
|
$ | (93 | ) | $ | 476 | $ | (104 | ) | $ | 597 |
Revenue milestones
|
Additional shares
|
|||
$15.5 million in 2013
|
2,772,598 | |||
$16.0 million in 2014
|
1,584,342 | |||
$16.5 million in 2015
|
1,742,776 | |||
Total
|
6,099,716 | |||
Or, alternatively, if $33.0
|
||||
million for 2013 and 2014
|
||||
combined
|
6,099,716 |
Net fair value of assets acquired
|
$ | 107 | ||
Intangible assets
|
9,930 | |||
Goodwill
|
14,555 | |||
$ | 24,592 |
Estimated
|
||||||||
useful life
|
||||||||
Definite-lived intangibles:
|
||||||||
Customer relationships
|
$ | 6,400 | 10 | |||||
Proprietary technology
|
800 | 15 | ||||||
Other intangibles
|
830 | 15 | ||||||
Indefinite-lived intangibles:
|
||||||||
Tradename
|
1,900 | - | ||||||
$ | 9,930 |
June 30,
|
||||||||
2013
|
2012
|
|||||||
Net sales
|
$ | 24,607 | $ | 23,310 | ||||
Net loss
|
(4,453 | ) | (2,050 | ) | ||||
Net loss per share - basic and diluted
|
$ | (0.15 | ) | $ | (0.07 | ) |
Three Months
|
Six Months
|
|||||||||||||||
Ended June 30,
|
Ended June 30,
|
|||||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
North America
|
$ | 6,499 | $ | 5,148 | $ | 11,752 | $ | 10,820 | ||||||||
Europe, Middle East and Africa (EMEA)
|
3,660 | 808 | 4,872 | 1,809 | ||||||||||||
Latin America
|
374 | 710 | 965 | 1,482 | ||||||||||||
Asia
|
183 | 1,018 | 1,144 | 1,450 | ||||||||||||
$ | 10,716 | $ | 7,684 | $ | 18,733 | $ | 15,561 |
Three Months Ended
|
Six Months Ended
|
|||||||
June 30, 2013
|
June 30, 2013
|
|||||||
Revenues:
|
||||||||
Hego
|
$ | 2,307 | $ | 2,307 | ||||
Chyron
|
8,409 | 16,426 | ||||||
$ | 10,716 | $ | 18,733 | |||||
Operating income (loss):
|
||||||||
Hego
|
$ | 240 | $ | 240 | ||||
Chyron
|
799 | 1,346 | ||||||
Unallocated corporate expense
|
(2,889 | ) | (4,245 | ) | ||||
$ | (1,850 | ) | $ | (2,659 | ) |
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||||||||||||||||||
% of
|
% of
|
% of
|
% of
|
|||||||||||||||||||||||||||||
2013
|
Total
|
2012
|
Total
|
2013
|
Total
|
2012
|
Total
|
|||||||||||||||||||||||||
Product
|
$ | 6,744 | 63 | % | $ | 5,771 | 75 | % | $ | 12,718 | 68 | % | $ | 11,573 | 74 | % | ||||||||||||||||
Services
|
3,972 | 37 | % | 1,913 | 25 | % | 6,015 | 32 | % | 3,988 | 26 | % | ||||||||||||||||||||
$ | 10,716 | $ | 7,684 | $ | 18,733 | $ | 15,561 |
Three Months
|
Six Months
|
|||||||||||||||
Ended June 30,
|
Ended June 30,
|
|||||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
Sales and marketing
|
$ | 3,272 | $ | 3,474 | $ | 6,152 | $ | 7,000 | ||||||||
General and administrative
|
3,564 | 1,005 | 5,435 | 2,164 | ||||||||||||
$ | 6,836 | $ | 4,479 | $ | 11,587 | $ | 9,164 |
Three Months
|
Six Months
|
|||||||||||||||
Ended June 30,
|
Ended June 30,
|
|||||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
Foreign exchange transaction gain (loss)
|
$ | 3 | $ | (13 | ) | $ | (78 | ) | $ | (6 | ) | |||||
Mark to market contingent consideration
|
(55 | ) | - | (55 | ) | - | ||||||||||
Other
|
13 | - | 11 | - | ||||||||||||
$ | (39 | ) | $ | (13 | ) | $ | (122 | ) | $ | (6 | ) |
(a)
|
Exhibits:
|
Exhibit No.
|
Description of Exhibit
|
3.1
|
Restated Certificate of Incorporation filed with the State of New York on December 27, 1991 (previously filed as Exhibit 3(a) to the Registrant's Annual Report on Form 10-K for the fiscal year ended June 30, 1991 (File No. 000-05110) and incorporated herein by reference).
|
3.2
|
Certificate of Amendment of the Restated Certificate of Incorporation filed with the State of New York on February 7, 1997 (previously filed as Exhibit 3(c) to the Registrant's Annual Report on Form 10-K for the fiscal year ended December 31, 1996 (File No. 001-09014) and incorporated herein by reference).
|
3.3
|
Certificate of Amendment of the Restated Certificate of Incorporation filed with the State of New York on September 19, 2007 (previously filed as Exhibit 3(i) to the Registrant's Current Report on Form 8-K filed with the Commission on September 24, 2007 (File No. 000-05110) and incorporated herein by reference).
|
3.4
|
Certificate of Amendment of the Restated Certificate of Incorporation filed with the State of New York on May 22, 2013 (previously filed as Exhibit 3.1 to the Registrant's Current Report on Form 8-K filed with the Commission on May 29, 2013 (File No. 001-09014) and incorporated herein by reference).
|
10.1**
|
Employment Agreement between ChyronHego Corporation and Johan Apel, dated as of May 23, 2013.*
|
10.2**
|
Employment Agreement between ChyronHego Corporation and Kevin Prince, dated as of May 23, 2013.*
|
10.3**
|
Employment Agreement between ChyronHego Corporation and Soren Kjellin, dated as of May 23, 2013.*
|
10.4**
|
Eighth Loan Modification Agreement between Silicon Valley Bank and ChyronHego Corporation, dated August 5, 2013.
|
31.1**
|
Certification of Principal Executive Officer pursuant to Rule 13a-14(a) or 15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
31.2**
|
Certification of Principal Financial Officer pursuant to Rule 13a-14(a) or 15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
32.1**
|
Certification of Principal Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
32.2**
|
Certification of Principal Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
101**
|
Interactive Data Files formatted in XBRL (Extensible Business Reporting Language) from (a) our Consolidated Balance Sheets as of June 30, 2013 (unaudited) and December 31, 2012, (b) our Consolidated Statements of Operations for the Three and Six Months ended June 30, 2013 and 2012 (unaudited), (c) our Consolidated Statements of Comprehensive (Loss) for the Three and Six Months ended June 30, 2013 and 2012 (unaudited), (d) our Consolidated Statements of Cash Flows for the Three and Six Months ended June 30, 2013 and 2012 (unaudited) and (e) the Notes to such Consolidated Financial Statements (unaudited).***
|
*Management contract or compensatory plan or arrangement.
**Filed herewith.
***Pursuant to Rule 406T of Regulation S-T, the Interactive Data Files on Exhibit 101 hereto are deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, are deemed not filed for purposes of Section 18 of the Securities and Exchange Act of 1934, as amended, and otherwise are not subject to liability under those sections.
|
CHYRONHEGO CORPORATION
|
||
(Registrant)
|
||
August 14, 2013
|
/s/ Michael Wellesley-Wesley
|
|
(Date)
|
Michael Wellesley-Wesley
|
|
Chief Executive Officer
|
||
(Principal Executive Officer)
|
||
August 14, 2013
|
/s/ Jerry Kieliszak
|
|
(Date)
|
Jerry Kieliszak
|
|
Senior Vice President and Chief Financial Officer
|
||
(Principal Financial Officer)
|
CHYRONHEGO CORPORATION
|
||
By:
|
/s/ Roger L. Ogden
|
|
Name: Roger L. Ogden
|
||
Title: Chairman of the Board of Directors
|
||
JOHAN APEL
|
||
/s/ Johan Apel
|
CHYRONHEGO CORPORATION
|
||
By:
|
/s/ Roger L. Ogden
|
|
Name: Roger L. Ogden
|
||
Title: Chairman of the Board of Directors
|
||
KEVIN PRINCE
|
||
/s/ Kevin Prince
|
CHYRONHEGO CORPORATION
|
||
By:
|
/s/ Roger L. Ogden
|
|
Name: Roger L. Ogden
|
||
Title: Chairman of the Board of Directors
|
||
SOREN KJELLIN
|
||
/s/ Soren Kjellin
|
A.
|
Modifications to Loan Agreement.
|
1.
|
The Loan Agreement shall be amended by deleting the following definition appearing in Section 13.1 thereof:
|
2.
|
The Compliance Certificate appearing as Exhibit D to the Loan Agreement is hereby replaced with the Compliance Certificate attached as Exhibit A hereto.
|
B.
|
Waivers.
|
1.
|
Bank hereby waives Borrower’s existing defaults under the Loan Agreement by virtue of Borrower’s failure to comply with (i) the Adjusted Quick Ratio financial covenant set forth in Section 6.7(a) thereof for the compliance periods ended May 31, 2013 and June 30, 2013; and (ii) the Maximum EBITDA Loss financial covenant set forth in Section 6.7(c) thereof for the quarterly compliance period ended June 30, 2013. Bank’s waiver of Borrower’s compliance of said affirmative covenant shall apply only to the foregoing specific period.
|
Please indicate compliance status by circling Yes/No under “Complies” column.
|
|||
Reporting Covenant
|
Required
|
Complies
|
|
Monthly financial statements with
Compliance Certificate
|
Monthly within 30 days
|
Yes No
|
|
Annual financial statement (CPA Audited)
|
FYE within 90 days
|
Yes No
|
|
Transaction Reports
|
Monthly within 30 days and with each request for an Advance
|
Yes No
|
|
A/R & A/P Agings
|
Monthly within 20 days
|
Yes No
|
|
Board-approved projections
|
FYE within 60 days, and contemporaneously with any updates or changes thereto
|
Yes No
|
|
Financial Covenant
|
Required
|
Actual
|
Complies
|
Maintain at all times:
|
|||
Adjusted Quick Ratio (to be tested on the last day of each month)
|
1.20:1.0
|
____:1.0
|
Yes No
|
Maximum EBITDA Loss (to be reported on the last day of each quarter)
|
$*
|
$________
|
Yes No
|
CHYRONHEGO CORPORATION
By:
Name:
Title:
|
BANK USE ONLY
Received by:
authorized signer
Date:
Verified:
authorized signer
Date:
Compliance Status: Yes No
|
A. |
Aggregate value of the unrestricted cash of Borrower
|
$ | |||||
B. |
Aggregate value of the net billed accounts receivable of Borrower
|
$ | |||||
C. |
Quick Assets (the sum of lines A through B)
|
$ | |||||
D. |
Aggregate value of Obligations to Bank
|
$ | |||||
E. |
Aggregate value of liabilities of Borrower (including all Indebtedness) that mature within one (1) year and current portion of Subordinated Debt permitted by Bank to be paid by Borrower
|
$ | |||||
F. |
Current Liabilities (the sum of lines D and E)
|
$ | |||||
G |
Deferred Revenue
|
$ | |||||
H |
Line F minus line G
|
$ | |||||
I. |
Adjusted Quick Ratio (line C divided by line H)
|
Date: August 14, 2013
|
/s/ Michael Wellesley-Wesley
|
Michael Wellesley-Wesley
|
|
Chief Executive Officer
|
Date: August 14, 2013
|
/s/ Jerry Kieliszak
|
Jerry Kieliszak
|
|
Senior Vice President and Chief Financial Officer
|
Dated:
|
August 14, 2013
|
/s/ Michael Wellesley-Wesley
|
|
Michael Wellesley-Wesley
|
|||
Principal Executive Officer
|
Dated:
|
August 14, 2013
|
/s/ Jerry Kieliszak
|
|
Jerry Kieliszak
|
|||
Senior Vice President and
|
|||
Principal Financial Officer
|
|||
Note 11 - Segment and Geographic Information
|
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment Reporting [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment Reporting Disclosure [Text Block] | 11. SEGMENT AND GEOGRAPHIC INFORMATION Revenues by geography are based on the country in which the end user customer resides and are detailed as follows (in thousands):
Prior to the Business Combination with Hego, the Company operated as one reporting unit. As a result of the Business Combination the Company will be organized, managed and internally reported as two segments. Because the Company will not evaluate performance based upon return on assets at the operating segment level, assets are not tracked internally by segment, and therefore, segment asset information is not presented at this time. In addition, due to the preliminary status of the purchase price allocation, goodwill has not been allocated to reporting segments. Operating segment data is as follows (in thousands):
|
Note 11 - Segment and Geographic Information (Details) - Operating Segment Data (USD $)
In Thousands, unless otherwise specified |
3 Months Ended | 6 Months Ended | ||
---|---|---|---|---|
Jun. 30, 2013
|
Jun. 30, 2012
|
Jun. 30, 2013
|
Jun. 30, 2012
|
|
Revenues: | ||||
Revenues | $ 10,716 | $ 7,684 | $ 18,733 | $ 15,561 |
Operating income (loss): | ||||
Operating Income (loss): | (1,850) | (1,089) | (2,659) | (2,163) |
Unallocated corporate expense | (2,889) | (4,245) | ||
Hego [Member]
|
||||
Revenues: | ||||
Revenues | 2,307 | 2,307 | ||
Operating income (loss): | ||||
Operating Income (loss): | 240 | 240 | ||
Chyron [Member]
|
||||
Revenues: | ||||
Revenues | 8,409 | 16,426 | ||
Operating income (loss): | ||||
Operating Income (loss): | $ 799 | $ 1,346 |
Consolidated Statements of Operations (Unaudited) (USD $)
In Thousands, except Per Share data, unless otherwise specified |
3 Months Ended | 6 Months Ended | ||
---|---|---|---|---|
Jun. 30, 2013
|
Jun. 30, 2012
|
Jun. 30, 2013
|
Jun. 30, 2012
|
|
Product revenues | $ 6,744 | $ 5,771 | $ 12,718 | $ 11,573 |
Service revenues | 3,972 | 1,913 | 6,015 | 3,988 |
Total revenues | 10,716 | 7,684 | 18,733 | 15,561 |
Cost of sales | 3,385 | 2,365 | 5,680 | 4,700 |
Gross profit | 7,331 | 5,319 | 13,053 | 10,861 |
Selling, general and administrative | 6,836 | 4,479 | 11,587 | 9,164 |
Research and development | 2,345 | 1,929 | 4,125 | 3,860 |
Total operating expenses | 9,181 | 6,408 | 15,712 | 13,024 |
Operating loss | (1,850) | (1,089) | (2,659) | (2,163) |
Interest expense, net | (95) | (4) | (109) | (9) |
Other loss, net | (39) | (13) | (122) | (6) |
Loss before taxes | (1,984) | (1,106) | (2,890) | (2,178) |
Income tax (expense) benefit, net | (93) | 476 | (104) | 597 |
Net loss | (2,077) | (630) | (2,994) | (1,581) |
Less: Net income attributable to Non controlling interests | 8 | 8 | ||
Net loss attributable to ChyronHego shareholders | $ (2,085) | $ (630) | $ (3,002) | $ (1,581) |
Net loss per share attributable to ChyronHego shareholders- basic (in Dollars per share) | $ (0.09) | $ (0.04) | $ (0.15) | $ (0.09) |
Net loss per share attributable to ChyronHego shareholders- diluted (in Dollars per share) | $ (0.09) | $ (0.04) | $ (0.15) | $ (0.09) |
Basic (in Shares) | 22,989 | 16,898 | 20,191 | 16,852 |
Diluted (in Shares) | 22,989 | 16,898 | 20,191 | 16,852 |
Note 4 - Long-Term Debt
|
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Disclosure [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Disclosure [Text Block] | 4. LONG-TERM DEBT Long-term debt consists of the following (in thousands):
Revolving credit facilities - Sweden As a result of the Business Combination, the Company has revolving credit facilities in Sweden that total $1.15 million of which $0.824 million is outstanding at June 30, 2013. The revolving credit facilities have expiration dates of December 31, 2013 and automatically renew for twelve month periods, unless notified by the lender ninety days prior to expiration. The interest rate on these revolving credit facilities is 5.95%. The revolving credit agreements are collateralized by the assets of certain Swedish subsidiaries of the Company. Term loans - Europe As a result of the Business Combination, the Company also has three term loans related to its European operations that total $0.42 million. Two of the term loans require principal payments totaling $10 thousand per month and bear interest at rates that range between 7.45% and 7.75% and will mature in 2014 and 2015. The third term loan, which has an outstanding balance of $0.2 million, bears interest that is payable quarterly at 15%, requires no principal payments and will be due on December 31, 2014. Credit facility and term loan - US In March 2013, the Company entered into a seventh loan modification agreement and amended its loan and security agreement (the "Revised Credit Facility") with Silicon Valley Bank ("SVB"). Under this Revised Credit Facility, the expiration date of the facility remained at August 12, 2013 and the revolving line of credit (the "Revolving Line") was reduced from $3.0 million to $2.0 million. Available borrowings under the Revolving Line was changed from 80% of eligible accounts receivable to 80% of eligible accounts receivable less the amount of principal outstanding under the term loan that forms part of the Revised Credit Facility, as described below. The Revolving Line continues to bear interest at a floating annual rate equal to SVB's prime rate ("Prime") +1.75%. The Company also has a term loan with SVB, that was unchanged under the Revised Credit Facility, whereby advances were available to be drawn through December 31, 2012 in minimum amounts of $0.25 million. At June 30, 2013, available borrowings under the Revolving Line were approximately $2 million but no borrowings were outstanding. During the fourth quarter of 2012, the Company took two advances of $0.35 million each from the term loan and the balance outstanding at June 30, 2013 was $0.5 million. The term loan bears interest at Prime +2.25% (which was 6.25% at June 30, 2013) and principal and interest are being repaid over thirty months. On August 5, 2013 the Company entered into a loan modification and waiver agreement with Silicon Valley Bank ("SVB") whereby the expiration date of the Revised Credit Facility has been extended to October 12, 2013 with the intention that the Company and SVB will enter into a new credit facility prior to that date. Pursuant to the Revised Credit Facility, the financial covenants were modified. The Company is required to maintain financial covenants based on an adjusted quick ratio ("AQR") of at least 1.2 to 1.0, measured at each calendar month-end, and the minimum tangible net worth covenant was replaced by a maximum EBITDA loss/profitability covenant (tested at quarter end) effective with the first quarter of 2013. Additionally, if the Company's AQR falls below 1.5x at any month-end during the remaining term of the facility, then any borrowings under the Revolving Line will be repaid by SVB applying collections from the Company's SVB collateral account (for receipts by wire) and SVB lockbox account (for receipts by check) to reduce the revolving loan balance on a daily basis, until such time as the month-end AQR is again 1.5x or greater. If the AQR at month-end is 1.5x or greater, the Company will maintain a static loan balance and all collections will be deposited into the Company's operating account. Due to the Business Combination with Hego, which was not anticipated when the covenant requirements were established, the Company failed to meet the financial covenants at May 31, 2013 and June 30, 2013, and obtained waivers from SVB with respect to those financial covenants. As is usual and customary in such lending agreements, the agreements also contain certain non-financial requirements, such as required periodic reporting to the bank and various representations and warranties. The lending agreement also restricts the Company's ability to pay dividends without the bank's consent. The Revised Credit Facility is collateralized by the Company's assets, except for (i) its intellectual property rights which are subject to a negative pledge arrangement with the bank, and (ii) any equipment whose purchase is financed by any other lender or lessor, solely to the extent the security agreement with such lender or lessor prohibits junior liens on such equipment, and only until the lien held by such lender or lessor is terminated or released with respect to such equipment. |
Note 7 - Income Taxes (Tables)
|
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Income Tax Disclosure [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Deferred Tax Assets and Liabilities [Table Text Block] |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Components of Income Tax Expense (Benefit) [Table Text Block] |
|
Note 1 - Basis of Presentation (Tables)
|
6 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Disclosure Text Block [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Antidilutive Securities Excluded from Computation of Earnings Per Share [Table Text Block] |
|
Note 8 - Business Combination (Details) - Proforma Results of Operations (USD $)
|
6 Months Ended | |
---|---|---|
Jun. 30, 2013
|
Jun. 30, 2012
|
|
Proforma Results of Operations [Abstract] | ||
Net sales | $ 24,607,000 | $ 23,310,000 |
Net loss | (4,453,000) | (2,050,000) |
Net loss per share - basic and diluted | $ (150) | $ (70) |
Note 6 - Product Warranty (Details)
|
6 Months Ended |
---|---|
Jun. 30, 2013
|
|
Product Warranties Disclosures [Abstract] | |
Standard Product Warranty Description | one |
Note 11 - Segment and Geographic Information (Tables)
|
6 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment Reporting [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Revenue from External Customers Attributed to Foreign Countries by Geographic Area [Table Text Block] |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Segment Reporting Information, by Segment [Table Text Block] |
|
Note 8 - Business Combination (Details) - Acquisition Purchase Price Allocation (USD $)
In Thousands, unless otherwise specified |
6 Months Ended | |
---|---|---|
Jun. 30, 2013
|
Dec. 31, 2012
|
|
Note 8 - Business Combination (Details) - Acquisition Purchase Price Allocation [Line Items] | ||
Intangible assets | $ 10,238 | $ 559 |
Goodwill | 16,621 | 2,066 |
24,592 | ||
Hego [Member]
|
||
Note 8 - Business Combination (Details) - Acquisition Purchase Price Allocation [Line Items] | ||
Net fair value of assets acquired | 107 | |
Intangible assets | 9,930 | |
Goodwill | $ 14,555 |
Note 4 - Long-Term Debt (Details) (USD $)
|
6 Months Ended | 6 Months Ended | 12 Months Ended | 3 Months Ended | 6 Months Ended | 6 Months Ended | |||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
Jun. 30, 2013
Term Loan, Europe, First and Second [Member]
|
Jun. 30, 2013
Term Loan, Europe, First and Second [Member]
Minimum [Member]
|
Jun. 30, 2013
Term Loan, Europe, First and Second [Member]
Maximum [Member]
|
Jun. 30, 2013
Term Loan, Europe, Third [Member]
|
Jun. 30, 2013
Reduced Amount [Member]
Revolving Credit Facility [Member]
|
Jun. 30, 2013
Revolving Credit Facility [Member]
|
Dec. 31, 2012
Revolving Credit Facility [Member]
|
Dec. 31, 2012
Term Loan [Member]
|
Jun. 30, 2013
Term Loan [Member]
|
Jun. 30, 2013
Term Loan, Europe, Third [Member]
|
Jun. 30, 2013
Minimum [Member]
Revolving Credit Facility [Member]
|
Jun. 30, 2013
Maximum [Member]
Revolving Credit Facility [Member]
|
|
Note 4 - Long-Term Debt (Details) [Line Items] | |||||||||||||
Line of Credit Facility, Current Borrowing Capacity (in Dollars) | $ 1,150,000 | ||||||||||||
Line of Credit Facility, Amount Outstanding (in Dollars) | 824,000 | 824,000 | 500,000 | 200,000 | |||||||||
Line of Credit Facility, Interest Rate During Period | 5.95% | ||||||||||||
Debt Instrument, Face Amount (in Dollars) | 420,000 | ||||||||||||
Debt Instrument, Periodic Payment, Principal (in Dollars) | 10,000 | ||||||||||||
Debt Instrument, Interest Rate, Stated Percentage | 7.45% | 7.75% | 15.00% | 6.25% | |||||||||
Line of Credit Facility, Maximum Borrowing Capacity (in Dollars) | 2,000,000 | 3,000,000 | |||||||||||
Line of Credit Facility Advance Rate Percentage of Elligible Accounts Receivable | 80.00% | ||||||||||||
Line of Credit Facility Advance Rate Percentage of Elligible Accounts Receivable Less Principal Outstanding | 80.00% | ||||||||||||
Term Loan Minimum Draw Amounts (in Dollars) | 250,000 | ||||||||||||
Line of Credit Facility, Remaining Borrowing Capacity (in Dollars) | 2,000,000 | ||||||||||||
Number of Draws From Credit Facility During the Period | 2 | ||||||||||||
Line of Credit Facility Advance (in Dollars) | $ 350,000 | ||||||||||||
Term Loan Duration of Payments Periods | 30 months | ||||||||||||
Debt Instrument, Covenant Terms, Adjusted Quick Ratio | 1.0 | 1.2 | |||||||||||
Minimum Adjusted Quick Ratio | 1.5 |
Note 7 - Income Taxes (Details) (USD $)
|
6 Months Ended | 6 Months Ended | |||||
---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
Dec. 31, 2012
|
Jun. 30, 2013
Expiring 2012-2030 [Member]
|
Jun. 30, 2013
Minimum State Tax Statute of Limitations [Member]
|
Jun. 30, 2013
Maximum State Tax Statute of Limitations [Member]
|
Jun. 30, 2013
Unrecorded Deferred Tax Asset, Exercise of Disqualifying Stock Options [Member]
|
Jun. 30, 2013
Maximum [Member]
|
|
Note 7 - Income Taxes (Details) [Line Items] | |||||||
Deferred Tax Assets, Gross (in Dollars) | $ 20,969,000 | $ 20,344,000 | $ 1,000,000 | ||||
Operating Loss Carryforwards (in Dollars) | $ 44,000,000 | ||||||
Other Information Pertaining to Income Taxes | four | six | ten |
Note 9 - Due to Related Parties (Details)
|
6 Months Ended |
---|---|
Jun. 30, 2013
|
|
Related Party Transactions [Abstract] | |
Related Party Transaction, Rate | 5.95% |
Note 2 - Long-Term Incentive Plans (Details) - Restricted Stock Units
|
6 Months Ended |
---|---|
Jun. 30, 2013
|
|
Restricted Stock Units [Abstract] | |
Nonvested at January 1, 2013 | 343,161 |
Granted | 329,164 |
Vested | (672,325) |
Note 8 - Business Combination (Details) (USD $)
|
6 Months Ended | 3 Months Ended | 6 Months Ended | 36 Months Ended | 6 Months Ended | ||||
---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
Jun. 30, 2013
Contingent Consideration Adjustment Charge [Member]
|
Jun. 30, 2013
Transaction Costs [Member]
|
Jun. 30, 2013
Transaction Costs [Member]
|
Dec. 31, 2015
Earn-Out Shares [Member]
|
Jun. 30, 2013
Earn-Out Shares [Member]
|
Jun. 30, 2013
Fair Value, Inputs, Level 3 [Member]
|
Jun. 30, 2013
Cash [Member]
|
Dec. 31, 2015
Maximum [Member]
Earn-Out Shares [Member]
|
|
Note 8 - Business Combination (Details) [Line Items] | |||||||||
Business Acquisition, Equity Interest Issued or Issuable, Number of Shares (in Shares) | 12,199,431 | 18,299,147 | |||||||
Business Combination Percentage of Total Shares Issuable | 40.00% | 50.00% | |||||||
Business Combination, Excercise Price of Outstanding Options and RSAs | $ 1.25 | ||||||||
Business Combination, Consideration Transferred | 24,592,000 | 500,000 | |||||||
Business Acquisition, Equity Interest Issued or Issuable, Value Assigned | 16,600,000 | 7,500,000 | |||||||
Business Combination, Contingent Consideration Arrangements, Change in Amount of Contingent Consideration, Liability | 55,000 | ||||||||
Business Combination, Contingent Consideration, Liability | 7,555,000 | ||||||||
Business Combination, Acquisition Related Costs | $ 300,000 | $ 1,000,000 |
Note 8 - Business Combination (Tables)
|
6 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Business Combinations [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenue Recognition, Milestone Method [Table Text Block] |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block] |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Intangible Assets [Table Text Block] |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Business Acquisition, Pro Forma Information [Table Text Block] |
|
Note 2 - Long-Term Incentive Plans
|
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Disclosure of Compensation Related Costs, Share-based Payments [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Disclosure of Compensation Related Costs, Share-based Payments [Text Block] | 2. LONG-TERM INCENTIVE PLANS Pursuant to the 2008 Long-term Incentive Plan (the "Plan"), the Company may grant stock options (non-qualified or incentive), stock appreciation rights, restricted stock, restricted stock units and other share-based awards to employees, directors and other persons who serve the Company. The Plan is overseen by the Compensation Committee of the Board of Directors, which approves the timing and circumstances under which share-based awards may be granted. At June 30, 2013 there were 3.5 million shares available to be granted under the Plan, which includes 3.0 million shares that were approved for issuance under the Plan by the Company's stockholders in May 2013. The Company issues new shares to satisfy the exercise or release of share-based awards. Under the provisions of Accounting Standards Codification Topic 718 Stock Compensation, all share-based payments are required to be recognized in the statement of operations based on their fair values at the date of grant. The fair value of each option award is estimated using a Black-Scholes option valuation model. Expected volatility is based on the historical volatility of the price of the Company's stock. The risk-free interest rate is based on U.S. Treasury issues with a term equal to the expected life of the option. The Company uses historical data to estimate expected dividend yield, expected life and forfeiture rates. Options generally have a life of 10 years and have either time-based or performance-based vesting features. Time-based awards generally vest over a three year period, while the performance-based awards vest upon the achievement of specific performance targets. There were no options granted during the three months ended June 30, 2013. The fair values of the options granted during the three months ended June 30, 2012 and the six months ended June 30, 2013 and 2012, were estimated based on the following weighted average assumptions:
The following table presents a summary of the Company's stock option activity for the six months ended June 30, 2013:
The Company also grants restricted stock units, or RSUs, that entitle the holder to a share of Company common stock. The fair value of an RSU is equal to the market value of a share of common stock on the date of grant. The following table presents a summary of the Company's RSU activity for the six months ended June 30, 2013:
On May 22, 2013 the Business Combination of Chyron and Hego, as discussed in Note 8 to these Consolidated Financial Statements, constituted a change in control under the Company's long-term incentive plans. As a result, at the closing of the Business Combination, all outstanding awards became immediately exercisable and fully vested, without regard to any time and/or performance vesting conditions. As a result, the Company recorded a charge of $1.3 million, representing the unamortized expense related to the vesting of such equity awards. On May 2, 2013 the Company implemented a restructuring plan to reduce operating costs that resulted in the reduction of its workforce by 20 employees. All affected employees were provided with an adjustment in the terms of their stock options and/or RSUs that were outstanding on their termination date. Subject to a properly executed release by the affected employees, the stock option and RSU awards were amended to permit those awards to vest at their termination date regardless of performance conditions if any in the original award, and the expiration date for exercise of the stock options was extended through the end of the original term of the stock option, usually ten years from date of grant, rather than expiring ninety days after the employee's termination date as stated in the original awards. As a result, the Company recorded a charge of approximately $0.4 million associated with the modifications of these awards. In addition, each year the Company adopts a Management Incentive Compensation Plan (the "Incentive Plan") that entitles recipients to a combination of cash and equity awards based on achievement of certain performance and service criteria in the fiscal years for which the Incentive Plan is adopted. During the three and six months ended June 30, 2013 the Company recorded an expense of $0.3 million and $0.5 million, respectively, associated with the awards under these Plans of which 65% is payable in common stock. During the six months ended June 30, 2012 no expense was recorded. The Company amortizes share-based compensation expense over the vesting period on a straight line basis. The impact on the Company's results of operations of recording share-based compensation expense is as follows (in thousands):
|
Note 5 - Benefit Plans
|
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Compensation and Retirement Disclosure [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Pension and Other Postretirement Benefits Disclosure [Text Block] | 5. BENEFIT PLANS The net periodic benefit cost relating to the Company's U.S. Pension Plan is as follows (in thousands):
The Company's policy is to fund the minimum contributions required under the Employee Retirement Income Security Act (ERISA) and, subject to cash flow levels, the Company may choose to make a discretionary contribution to its pension plan to reduce the unfunded liability. In the second quarter of 2013 the Company made a required contribution of $0.1 million to its pension plan and, based on current assumptions, the Company expects to make required contributions of $0.4 million in the next twelve months. The Company has adopted a 401(k) Plan exclusively for the benefit of participants and their beneficiaries. All U.S. employees of the Company are eligible to participate in the 401(k) Plan. The Company may make discretionary matching contributions of the compensation contributed by the participant. The Company has the option of making the matching contributions in cash or through shares of Company common stock. During the six months ended June 30, 2013 and 2012, the Company issued 139 thousand and 110 thousand shares of common stock in connection with the Company match for the Company's 401(k) Plan in lieu of an aggregate cash match of $128 thousand and $153 thousand, respectively. Substantially all employees of the Company's foreign subsidiaries receive pension coverage, at least to the extent required, through plans that are governed by local statutory requirements. Contributions to these plans are typically based on specified percentages of the employees' salaries. |
Note 3 - Inventories
|
6 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
||||||||||||||||||||||||||||||||||||||||||||||
Inventory Disclosure [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||
Inventory Disclosure [Text Block] | 3. INVENTORIES Inventories, net are comprised of the following (in thousands):
|
Note 7 - Income Taxes (Details) - Deferred Income Taxes (USD $)
In Thousands, unless otherwise specified |
Jun. 30, 2013
|
Dec. 31, 2012
|
---|---|---|
Deferred tax assets: | ||
Net operating loss carryforwards | $ 14,743 | $ 14,491 |
Inventory | 1,771 | 1,769 |
Other liabilities | 3,365 | 3,055 |
Fixed assets | 409 | 440 |
Other temporary differences | 681 | 589 |
20,969 | 20,344 | |
Deferred tax valuation allowance | (20,716) | (20,344) |
$ 253 |
Note 2 - Long-Term Incentive Plans (Details) - Share-based Compensation Allocation (USD $)
|
3 Months Ended | 6 Months Ended | ||
---|---|---|---|---|
Jun. 30, 2013
|
Jun. 30, 2012
|
Jun. 30, 2013
|
Jun. 30, 2012
|
|
Employee Service Share-based Compensation, Allocation of Recognized Period Costs [Line Items] | ||||
Allocated Share-Based Compensation | $ 2,044,000 | $ 175,000 | $ 2,384,000 | $ 479,000 |
Cost of Sales [Member]
|
||||
Employee Service Share-based Compensation, Allocation of Recognized Period Costs [Line Items] | ||||
Allocated Share-Based Compensation | 11,000 | 19,000 | 28,000 | 38,000 |
Research and Development Expense [Member]
|
||||
Employee Service Share-based Compensation, Allocation of Recognized Period Costs [Line Items] | ||||
Allocated Share-Based Compensation | 67,000 | 69,000 | 154,000 | 165,000 |
Selling, General and Administrative Expenses [Member]
|
||||
Employee Service Share-based Compensation, Allocation of Recognized Period Costs [Line Items] | ||||
Allocated Share-Based Compensation | $ 1,966,000 | $ 87,000 | $ 2,202,000 | $ 276,000 |
Note 5 - Benefit Plans (Details) - Net Periodic Benefit Cost (USD $)
In Thousands, unless otherwise specified |
3 Months Ended | 6 Months Ended | ||
---|---|---|---|---|
Jun. 30, 2013
|
Jun. 30, 2012
|
Jun. 30, 2013
|
Jun. 30, 2012
|
|
Net Periodic Benefit Cost [Abstract] | ||||
Service cost | $ 135 | $ 130 | $ 281 | $ 260 |
Interest cost | 98 | 88 | 188 | 176 |
Expected return on plan assets | (98) | (87) | (198) | (174) |
Amortization of net loss | 57 | 41 | 123 | 82 |
Amortization of prior service cost | (2) | (2) | (4) | (4) |
$ 190 | $ 170 | $ 390 | $ 340 |
'!L;W)E