|
|
|
UNITED STATES
|
|
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
|
|
94-3327894
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
|
|
|
|
12808 Gran Bay Parkway, West, Jacksonville, FL
|
|
32258
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
Large accelerated filer
¨
|
|
Accelerated filer
x
|
|
Non-accelerated filer
¨
|
|
Smaller reporting company
¨
|
|
(Do not check if a smaller reporting company)
|
|
|
|
Part I
|
Financial Information
|
|
3 |
|
|
|
|
|
|
Item 1.
|
Financial Statements
|
|
3 |
|
|
|
|
|
|
|
Consolidated Statements of Operations (unaudited)
|
|
3 |
|
|
|
|
|
|
|
Consolidated Balance Sheets (unaudited)
|
|
5 |
|
|
|
|
|
|
|
Consolidated Statements of Cash Flows (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
|
|
33 |
|
|
|
|
|
|
Item 4.
|
Controls and Procedures
|
|
33 |
|
|
|
|
|
|
Part II
|
Other Information
|
|
34 |
|
|
|
|
|
|
Item 1.
|
Legal Proceedings
|
|
34 |
|
|
|
|
|
|
Item 1A.
|
Risk Factors
|
|
34 |
|
|
|
|
|
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
|
43 |
|
|
|
|
|
|
Item 3.
|
Defaults Upon Senior Securities
|
|
43 |
|
|
|
|
|
|
Item 4.
|
(Removed and Reserved)
|
|
43 |
|
|
|
|
|
|
Item 5.
|
Other Information
|
|
43 |
|
|
|
|
|
|
Item 6.
|
Exhibits
|
|
43 |
|
|
|
||
|
Signatures
|
|
44 | |
|
Three months ended March 31
|
||||||||
|
2011
|
2010
|
|||||||
|
Revenue:
|
|
|
||||||
|
Subscription
|
$ | 38,779 | $ | 24,480 | ||||
|
Professional services
|
702 | 648 | ||||||
|
Total revenue
|
39,481 | 25,128 | ||||||
|
Cost of revenue (excluding depreciation and amortization shown separately below):
|
||||||||
|
Subscription
|
17,329 | 10,034 | ||||||
|
Professional services
|
378 | 478 | ||||||
|
Total cost of revenue
|
17,707 | 10,512 | ||||||
|
Gross profit
|
21,774 | 14,616 | ||||||
|
Operating expenses:
|
||||||||
|
Sales and marketing
|
10,441 | 5,546 | ||||||
|
Research and development
|
3,549 | 2,271 | ||||||
|
General and administrative
|
6,445 | 3,775 | ||||||
|
Restructuring charges
|
96 | 60 | ||||||
|
Depreciation and amortization
|
4,821 | 3,279 | ||||||
|
Total operating expenses
|
25,352 | 14,931 | ||||||
|
Loss from operations
|
(3,578 | ) | (315 | ) | ||||
|
Interest (expense) income, net
|
(1,584 | ) | 41 | |||||
|
Loss before income taxes from continuing operations
|
(5,162 | ) | (274 | ) | ||||
|
Income tax expense
|
(573 | ) | (471 | ) | ||||
|
Net loss from continuing operations
|
(5,735 | ) | (745 | ) | ||||
|
Discontinued operations:
|
||||||||
|
Loss from discontinued operations, net of tax
|
— | (9 | ) | |||||
|
Gain on sale of discontinued operations, net of tax
|
125 | — | ||||||
|
Income (loss) from discontinued operations
|
125 | (9 | ) | |||||
|
Net loss
|
$ | (5,610 | ) | $ | (754 | ) | ||
|
Three months ended March 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Basic earnings per share:
|
||||||||
|
Loss from continuing operations per common share
|
$ | (0.21 | ) | $ | (0.03 | ) | ||
|
Income from discontinued operations per common share
|
$ | — | $ | — | ||||
|
Net loss per common share
|
$ | (0.21 | ) | $ | (0.03 | ) | ||
|
Diluted earnings per share:
|
||||||||
|
Loss from continuing operations per common share
|
$ | (0.21 | ) | $ | (0.03 | ) | ||
|
Income from discontinued operations per common share
|
$ | — | $ | — | ||||
|
Net loss per common share
|
$ | (0.21 | ) | $ | (0.03 | ) | ||
|
Basic weighted average common shares outstanding
|
26,618 | 25,410 | ||||||
|
Diluted weighted average common shares outstanding
|
26,618 | 25,410 | ||||||
|
March 31,
2011
|
December 31,
2010
|
|||||||
|
(unaudited)
|
||||||||
|
Assets
|
|
|
||||||
|
Current assets:
|
|
|
||||||
|
Cash and cash equivalents
|
$ | 17,816 | $ | 16,307 | ||||
|
Restricted investments
|
301 | 300 | ||||||
|
Accounts receivable, net of allowance of $680 and $523 thousand, respectively
|
9,614 | 8,100 | ||||||
|
Prepaid expenses
|
3,388 | 2,551 | ||||||
|
Prepaid registry fees
|
14,434 | 14,193 | ||||||
|
Deferred taxes
|
233 | 248 | ||||||
|
Deferred financing fees and other current assets
|
1,330 | 1,221 | ||||||
|
Total current assets
|
47,116 | 42,920 | ||||||
|
Restricted investments
|
1,110 | 1,110 | ||||||
|
Property and equipment, net
|
9,087 | 8,765 | ||||||
|
Prepaid registry fees
|
14,259 | 13,569 | ||||||
|
Goodwill
|
122,727 | 122,512 | ||||||
|
Intangible assets, net
|
102,905 | 106,843 | ||||||
|
Other assets
|
3,327 | 3,770 | ||||||
|
Total assets
|
$ | 300,531 | $ | 299,489 | ||||
|
Liabilities and stockholders’ equity
|
||||||||
|
Current liabilities:
|
||||||||
|
Accounts payable
|
$ | 3,181 | $ | 3,276 | ||||
|
Accrued expenses
|
4,617 | 5,276 | ||||||
|
Accrued compensation and benefits
|
4,818 | 6,799 | ||||||
|
Accrued restructuring costs and other reserves
|
1,299 | 2,325 | ||||||
|
Deferred revenue
|
40,557 | 36,664 | ||||||
|
Current portion of debt and capital lease obligations
|
10,074 | 9,533 | ||||||
|
Other liabilities
|
1,215 | 1,180 | ||||||
|
Total current liabilities
|
65,761 | 65,053 | ||||||
|
Accrued rent expense
|
1,136 | 914 | ||||||
|
Deferred revenue
|
27,498 | 25,149 | ||||||
|
Long-term debt and capital lease obligations
|
88,553 | 93,623 | ||||||
|
Deferred tax liabilities
|
10,497 | 10,005 | ||||||
|
Other long-term liabilities
|
1,150 | 1,138 | ||||||
|
Total liabilities
|
194,595 | 195,882 | ||||||
|
Stockholders’ equity:
|
||||||||
|
Common stock, $0.001 par value per share; 150,000,000 shares authorized, 28,955,566 and 27,756,227 shares issued and 28,955,566 and 27,340,062 outstanding at March 31, 2011 and December 31, 2010, respectively
|
29 | 27 | ||||||
|
Additional paid-in capital
|
269,469 | 263,453 | ||||||
|
Treasury stock, 0 and 416,165 shares at March 31, 2011 and December 31, 2010, respectively
|
— | (1,896 | ) | |||||
|
Accumulated other comprehensive loss, net of income tax benefit
|
(15 | ) | (40 | ) | ||||
|
Accumulated deficit
|
(163,547 | ) | (157,937 | ) | ||||
|
Total stockholders’ equity
|
105,936 | 103,607 | ||||||
|
Total liabilities and stockholders’ equity
|
$ | 300,531 | $ | 299,489 | ||||
|
Three months ended
March 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Cash flows from operating activities
|
|
|
||||||
|
Net loss
|
$ | (5,610 | ) | $ | (754 | ) | ||
|
Adjustments to reconcile net loss to net cash provided by operating activities:
|
||||||||
|
Gain on sale of discontinued operations, net of tax
|
(125 | ) | — | |||||
|
Depreciation and amortization
|
4,821 | 3,279 | ||||||
|
Stock based compensation expense
|
1,533 | 1,006 | ||||||
|
Deferred income tax benefit
|
402 | 398 | ||||||
|
Other non cash expenses
|
306 | — | ||||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Accounts receivable, net
|
(1,402 | ) | 800 | |||||
|
Prepaid expenses and other assets
|
(809 | ) | 75 | |||||
|
Prepaid registry fees
|
(931 | ) | — | |||||
|
Accounts payable
|
643 | 481 | ||||||
|
Accrued expenses and other liabilities
|
(524 | ) | (354 | ) | ||||
|
Accrued compensation and benefits
|
(2,007 | ) | (2,521 | ) | ||||
|
Accrued restructuring
|
(1,026 | ) | (440 | ) | ||||
|
Deferred revenue
|
6,254 | (121 | ) | |||||
|
Net cash provided by operating activities
|
1,525 | 1,849 | ||||||
|
Cash flows from investing activities
|
||||||||
|
Proceeds from sale discontinued operations
|
125 | — | ||||||
|
Investment in intangible assets
|
— | (1,396 | ) | |||||
|
Purchase of property and equipment
|
(1,993 | ) | (384 | ) | ||||
|
Net cash used in investing activities
|
(1,868 | ) | (1,780 | ) | ||||
|
Cash flows from financing activities
|
||||||||
|
Stock issuance costs
|
(3 | ) | (3 | ) | ||||
|
Common stock repurchased
|
(448 | ) | (53 | ) | ||||
|
Payments of debt obligations
|
(4,528 | ) | (66 | ) | ||||
|
Proceeds from exercise of stock options
|
6,831 | 76 | ||||||
|
Net cash provided by (used in) financing activities
|
1,852 | (46 | ) | |||||
|
Net increase in cash and cash equivalents
|
1,509 | 23 | ||||||
|
Cash and cash equivalents, beginning of period
|
16,307 | 39,427 | ||||||
|
Cash and cash equivalents, end of period
|
$ | 17,816 | $ | 39,450 | ||||
|
Supplemental cash flow information
|
||||||||
|
Interest paid
|
$ | 1,290 | $ | 9 | ||||
|
Income tax paid
|
$ | 497 | $ | 64 | ||||
|
Tangible current assets
|
$ | 13,445 | ||
|
Tangible non-current assets
|
1,808 | |||
|
Prepaid registry fees
|
26,799 | |||
|
Developed technology
|
28,720 | |||
|
Customer relationships
|
20,570 | |||
|
Domain/trade names
|
15,890 | |||
|
Goodwill
|
109,756 | |||
|
Current liabilities
|
(14,488 | ) | ||
|
Deferred revenue
|
(44,232 | ) | ||
|
Deferred tax liability
|
(22,108 | ) | ||
|
Non-current liabilities
|
(1,018 | ) | ||
|
Net assets acquired
|
$ | 135,142 |
|
March 31, 2010
|
||||
|
Revenue
|
$ | 37,542 | ||
|
Net loss
|
$ | (8,655 | ) | |
|
Basic earnings per share:
|
||||
|
Net loss per share
|
$ | (0.34 | ) | |
|
Diluted earnings per share:
|
||||
|
Net loss per share
|
$ | (0.34 | ) | |
|
Basic weighted-average common shares outstanding
|
25,410 | |||
|
Diluted weighted-average common shares outstanding
|
25,410 | |||
|
Three months ended
March 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Loss from continuing operations
|
$ | (5,735 | ) | $ | (745 | ) | ||
|
Income (loss) from discontinued operations
|
125 | (9 | ) | |||||
|
Net loss
|
(5,610 | ) | (754 | ) | ||||
|
Weighted-average outstanding shares of common stock
|
26,618 | 25,410 | ||||||
|
Dilutive effect of stock options and restricted stock
|
— | — | ||||||
|
Common stock and common stock equivalents
|
26,618 | 25,410 | ||||||
|
Basic earnings per share:
|
||||||||
|
Loss from continuing operations
|
$ | (0.21 | ) | $ | (0.03 | ) | ||
|
Income from discontinued operations
|
— | — | ||||||
|
Net loss per share
|
$ | (0.21 | ) | $ | (0.03 | ) | ||
|
Diluted earnings per share:
|
||||||||
|
Loss from continuing operations
|
$ | (0.21 | ) | $ | (0.03 | ) | ||
|
Income from discontinued operations
|
— | — | ||||||
|
Net loss per share
|
$ | (0.21 | ) | $ | (0.03 | ) | ||
|
March 31,
2011
|
December 31,
2010
|
|||||||
|
Goodwill balance at beginning of period
|
$ | 224,806 | $ | 115,189 | ||||
|
Accumulated impaired goodwill at beginning of period
|
(102,294 | ) | (102,294 | ) | ||||
|
Goodwill balance at beginning of period, net
|
122,512 | 12,895 | ||||||
|
Goodwill acquired during the period
|
— | 109,617 | ||||||
|
Goodwill adjusted during the period
|
215 | — | ||||||
|
Goodwill balance at end of period, net
|
$ | 122,727 | $ | 122,512 | ||||
|
March 31,
2011
|
December 31,
2010
|
Weighted-average
Amortization
Period as of March
31, 2011
|
||||||||
|
Indefinite-lived intangible assets:
|
||||||||||
|
Domain/Trade names
|
$ | 29,770 | $ | 29,770 | ||||||
|
Definite lived intangible assets:
|
||||||||||
|
Non-compete agreements
|
3,408 | 3,408 |
11 months
|
|||||||
|
Customer relationships
|
55,077 | 55,077 |
77 months
|
|||||||
|
Developed technology
|
57,923 | 57,923 |
70 months
|
|||||||
|
Other
|
100 | 100 | ||||||||
|
Accumulated amortization
|
(43,373 | ) | (39,435 | ) | ||||||
| $ | 102,905 | $ | 106,843 | |||||||
|
2011 (remainder of year)
|
$ | 11,796 | ||
|
2012
|
15,408 | |||
|
2013
|
13,319 | |||
|
2014
|
8,908 | |||
|
2015
|
5,786 | |||
|
Thereafter
|
17,918 | |||
|
Total
|
$ | 73,135 |
|
Balance as of
December 31, 2010
|
Additions
|
Cash Payments
|
Change in
Estimates
|
Balance as of
March 31, 2011
|
||||||||||||||||
|
Restructuring costs
|
$ | 428 | $ | — | $ | (175 | ) | $ | 96 | $ | 349 | |||||||||
|
Employee termination benefits
|
1,876 | — | (947 | ) | — | 929 | ||||||||||||||
|
Other acquisition related costs
|
21 | — | — | — | 21 | |||||||||||||||
|
Balance
|
$ | 2,325 | $ | — | $ | (1,122 | ) | $ | 96 | $ | 1,299 | |||||||||
|
Fair Value at
|
||||||
|
Derivatives designated
as hedging
instruments:
|
Balance sheet
|
March 31, 2011
|
December 31, 2010
|
|||
|
Interest rate swap
|
Other long-term liabilities
|
$(25) thousand
|
$(64) thousand
|
|||
|
Derivatives designated as hedging
instruments:
|
Income statement
|
For the three months
Ended March 31, 2011
|
||
|
Interest rate swap
|
Interest expense
|
$(59) thousand
|
|
2011(remainder of year)
|
$ | 7,231 | ||
|
2012
|
11,125 | |||
|
2013
|
11,125 | |||
|
2014
|
20,025 | |||
|
2015
|
48,994 | |||
|
Total
|
98,500 | |||
|
Less current portion
|
(10,013 | ) | ||
|
Total long-term debt
|
$ | 88,487 |
|
|
·
|
Income tax expense
|
|
|
·
|
Interest expense, amortization or write-off of debt issuance costs
|
|
|
·
|
Depreciation and amortization expense
|
|
|
·
|
Extraordinary gains or losses
|
|
|
·
|
Non-cash gains on the sales of assets outside of the ordinary course of business
|
|
|
·
|
Non-cash income
|
|
|
·
|
Cash restructuring, integration, transition, severance, facilities discontinuation or transaction costs for any period prior to December 31, 2011 up to $6 million and, subsequent to December 31, 2011, an aggregate amount not to exceed $5 million
|
|
|
·
|
Adjustments to revenue or expense resulting from a fair market value adjustment to deferred revenue or prepaid expenses in purchase accounting
|
|
|
·
|
Other non-cash expenses, excluding any accrual for a future cash expenditure
|
|
|
·
|
Acquisition expenses incurred prior to December 31, 2010 and audit or valuation services expense which constitute acquisition expenses incurred prior to December 31, 2011
|
|
|
·
|
Marketing program expenditures in any period to the extent that such expenditures exceed the projected marketing program expenditures as reflected in the financing projection model up to $3 million per year
|
|
Ratio at
|
Favorable /
|
||||||
|
Covenant Description
|
Covenant Requirement
|
March 31, 2011
|
(Unfavorable)
|
||||
|
Consolidated Leverage Ratio
|
Not to exceed 3.50 to 1
|
2.59 to 1
|
0.91
|
||||
|
Consolidated Fixed Charge Coverage Ratio
|
Minimum of 2.00 to 1
|
3.17 to 1
|
1.17
|
|
Level 1
|
Level 2
|
Level 3
|
||||||||||
|
Total
|
As of March 31, 2011:
|
|||||||||||
|
Liabilities:
|
||||||||||||
|
Interest rate swap
|
$ | - | $ | 25 | $ | - | ||||||
|
Total
|
As of December 31, 2010:
|
|||||||||||
|
Liabilities:
|
||||||||||||
|
Interest rate swap
|
$ | - | $ | 64 | $ | - | ||||||
|
1999 Plan
|
2005 Plan
|
2005
Directors'
Plan
|
Web.com Plans
|
2008 Plan
|
Solid Cactus
Plan
|
Register.com Plan
|
||||||||||||||||||||||
|
Authorized
|
4,074,428 | 2,964,644 | 985,000 | 2,424,558 | 3,000,000 | 146,900 | 465,900 | |||||||||||||||||||||
|
Outstanding Options
|
(1,841,203 | ) | (2,990,359 | ) | (437,000 | ) | (51,646 | ) | (836,945 | ) | (83,747 | ) | (327,050 | ) | ||||||||||||||
|
Outstanding RSA
|
- | - | (42,000 | ) | - | (1,476,600 | ) | - | (125,000 | ) | ||||||||||||||||||
|
Exercised Options
|
(1,736,178 | ) | (357,085 | ) | - | (1,878,764 | ) | (165,954 | ) | (32,388 | ) | - | ||||||||||||||||
|
Released RSA
|
- | (10,000 | ) | (73,125 | ) | - | (420,216 | ) | - | - | ||||||||||||||||||
|
Released RSA (minimum withholding taxes paid in lieu of shares)
|
- | 3,245 | - | - | 112,111 | - | - | |||||||||||||||||||||
|
Subtotal
|
497,047 | (389,555 | ) | 432,875 | 494,148 | 212,396 | 30,765 | 13,850 | ||||||||||||||||||||
|
Adjustment
|
(497,047 | ) | 497,047 | - | - | - | - | - | ||||||||||||||||||||
|
Available for future grants
|
N/A | 107,492 | 432,875 | N/A | 212,396 | N/A | N/A | |||||||||||||||||||||
|
Three months ended March 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Risk-free interest rate
|
1.87-2.40 | % | 2.23-2.65 | % | ||||
|
Dividend yield
|
0 | % | 0 | % | ||||
|
Expected life (in years)
|
5 | 5 | ||||||
|
Volatility
|
61 | % | 61 | % | ||||
|
Shares
Covered
by
Options
|
Exercise
Price per
Share
|
Weighted
Average
Exercise
Price
|
Weighted
Average
Remaining
Contractual
Term
(in years)
|
Aggregate
Intrinsic
Value
(in
thousands)
|
||||||||||||||||
|
Balance, December 31, 2010
|
6,995,021 | $ | 0.50 to 46.40 | $ | 5.92 | |||||||||||||||
|
Granted
|
1,053,000 |
9.50 to 9.97
|
9.96 | |||||||||||||||||
|
Exercised
|
(1,404,102 | ) |
0.50 to 10.98
|
5.01 | ||||||||||||||||
|
Forfeited
|
(55,193 | ) |
3.43 to 10.44
|
6.55 | ||||||||||||||||
|
Expired
|
(20,775 | ) |
3.43 to 46.40
|
8.18 | ||||||||||||||||
|
Balance, March 31, 2011
|
6,567,951 |
0.50 to 40.15
|
6.75 | 6.62 | $ | 51,520 | ||||||||||||||
|
Exercisable at March 31, 2011
|
3,822,321 | $ | 0.50 to 40.15 | $ | 6.39 | 4.83 | $ | 31,445 | ||||||||||||
|
Outstanding Options
|
Exercisable Options
|
|||||||||||||||||||
|
Exercise Price
|
Number
of Options
|
Weighted
Average
Remaining
Life (Years)
|
Weighted
Average
Exercise
Price
|
Number
of Options
|
Weighted
Average
Exercise
Price
|
|||||||||||||||
|
$0.50 – $4.41
|
1,549,371 | 3.51 | $ | 2.19 | 1,339,490 | $ | 1.88 | |||||||||||||
|
$4.42 – $5.66
|
1,376,033 | 8.91 | 5.26 | 298,239 | 5.29 | |||||||||||||||
|
$5.67 – $8.92
|
1,470,309 | 7.06 | 8.30 | 1,058,012 | 8.69 | |||||||||||||||
|
$8.93 – $9.97
|
1,729,991 | 7.55 | 9.58 | 708,889 | 9.04 | |||||||||||||||
|
$9.98 – $40.15
|
442,247 | 5.27 | 11.22 | 417,691 | 11.28 | |||||||||||||||
| 6,567,951 | 3,822,321 | |||||||||||||||||||
|
Restricted Stock Activity
|
Shares
|
Weighted
Average
Grant–Date
Fair Value
|
||||||
|
Restricted stock outstanding at December 31, 2010
|
1,481,200 | 4.98 | ||||||
|
Granted
|
297,500 | 9.95 | ||||||
|
Lapse of restriction
|
(135,100 | ) | 6.03 | |||||
|
Forfeited
|
— | — | ||||||
|
Restricted stock outstanding at March 31, 2011
|
1,643,600 | 5.80 | ||||||
|
2011*
|
2010
|
|||||||
|
Net subscriber (reductions) additions
|
(15,233
|
)
|
3,631
|
|||||
|
Churn
|
1.8
|
%
|
3.1
|
%
|
||||
|
Average revenue per subscriber
|
$
|
15.64
|
$
|
29.49
|
||||
|
Three months ended
March 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
(unaudited)
|
||||||||
|
Revenue:
|
||||||||
|
Subscription
|
$
|
38,779
|
$
|
24,480
|
||||
|
Professional services
|
702
|
648
|
||||||
|
Total revenue
|
$
|
39,481
|
$
|
25,128
|
||||
|
Three months ended
March 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
(unaudited)
|
||||||||
|
Cost of revenue
|
||||||||
|
Subscription
|
$
|
17,329
|
$
|
10,034
|
||||
|
Professional services
|
378
|
478
|
||||||
|
Total cost of revenue
|
$
|
17,707
|
$
|
10,512
|
||||
|
Three months ended
March 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
(unaudited)
|
||||||||
|
Operating expenses:
|
||||||||
|
Sales and marketing
|
$
|
10,441
|
$
|
5,546
|
||||
|
Research and development
|
3,549
|
2,271
|
||||||
|
General and administrative
|
6,445
|
3,775
|
||||||
|
Restructuring charges
|
96
|
60
|
||||||
|
Depreciation and amortization
|
4,821
|
3,279
|
||||||
|
Total operating expenses
|
$
|
25,352
|
$
|
14,931
|
||||
|
|
2011
|
2010
|
||||||
|
Net Cash Provided by Operating Activities
|
$
|
1,525
|
$
|
1,849
|
||||
|
Net Cash Used in Investing Activities
|
(1,868
|
)
|
(1,780
|
)
|
||||
|
Net Cash Provided by (Used in) Financing Activities
|
1,852
|
(46
|
)
|
|||||
|
Increase in Cash and Cash Equivalents
|
$
|
1,509
|
$
|
23
|
||||
|
Ratio at
|
Favorable /
|
||||||
|
Covenant Description
|
Covenant Requirement
|
March 31, 2011
|
(Unfavorable)
|
||||
|
Consolidated Leverage Ratio
|
Not to exceed 3.50 to 1
|
2.59 to 1
|
0.91
|
||||
|
Consolidated Fixed Charge Coverage Ratio
|
Minimum of 2.00 to 1
|
3.17 to 1
|
1.17
|
|
|
·
|
the costs involved in the expansion of our customer base;
|
|
|
·
|
the costs associated with the principal and interest payments of future debt service;
|
|
|
·
|
the costs involved with investment in our servers, storage and network capacity;
|
|
|
·
|
the costs associated with the expansion of our domestic and international activities;
|
|
|
·
|
the costs involved with our research and development activities to upgrade and expand our service offerings; and
|
|
|
·
|
the extent to which we acquire or invest in other technologies and businesses.
|
|
Three Months Ended March 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Reconciliation of GAAP revenue to non-GAAP revenue
|
||||||||
|
GAAP revenue
|
$ | 39,481 | $ | 25,128 | ||||
|
Fair value adjustment to deferred revenue
|
5,619 | 10 | ||||||
|
Non-GAAP revenue
|
$ | 45,100 | $ | 25,138 | ||||
|
Reconciliation of GAAP net loss to non-GAAP net income
|
||||||||
|
GAAP net loss
|
$ | (5,610 | ) | $ | (754 | ) | ||
|
Amortization of intangibles
|
3,937 | 2,618 | ||||||
|
Gain on sale of assets
|
(2 | ) | - | |||||
|
Stock based compensation
|
1,533 | 1,006 | ||||||
|
Income tax expense
|
573 | 471 | ||||||
|
Restructuring charges
|
96 | 60 | ||||||
|
Corporate development
|
13 | - | ||||||
|
Amortization of deferred financing fees
|
308 | - | ||||||
|
Cash income tax expense
|
(174 | ) | (65 | ) | ||||
|
Fair value adjustment to deferred revenue
|
5,619 | 10 | ||||||
|
Fair value adjustment to prepaid registry fees
|
93 | - | ||||||
|
Non-GAAP net income
|
$ | 6,386 | $ | 3,346 | ||||
|
Reconciliation of GAAP diluted net loss per share to non-GAAP net income per share
|
||||||||
|
Fully diluted shares:
|
||||||||
|
Common stock
|
26,618 | 25,410 | ||||||
|
Diluted stock options
|
2,569 | 1,398 | ||||||
|
Diluted restricted stock
|
1,011 | 359 | ||||||
|
Total
|
30,198 | 27,167 | ||||||
|
Diluted GAAP net loss per share
|
$ | (0.21 | ) | $ | (0.03 | ) | ||
|
Diluted equity per share
|
0.02 | - | ||||||
|
Amortization of intangibles per share
|
0.13 | 0.09 | ||||||
|
Gain on sale of assets per share
|
- | - | ||||||
|
Stock based compensation per share
|
0.05 | 0.04 | ||||||
|
Income tax expense per share
|
0.02 | 0.02 | ||||||
|
Restructuring charges per share
|
- | - | ||||||
|
Corporate development per share
|
- | - | ||||||
|
Amortization of deferred financing fees per share
|
0.01 | - | ||||||
|
Cash income tax expense per share
|
(0.01 | ) | - | |||||
|
Fair value adjustment to deferred revenue per share
|
0.20 | - | ||||||
|
Fair value adjustment to prepaid registry fees per share
|
- | - | ||||||
|
Diluted Non-GAAP net income per share
|
$ | 0.21 | $ | 0.12 | ||||
|
Three Months Ended March 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Reconciliation of GAAP operating loss to non-GAAP operating income
|
||||||||
|
GAAP operating loss
|
$ | (3,578 | ) | $ | (315 | ) | ||
|
Amortization of intangibles
|
3,937 | 2,618 | ||||||
|
Stock based compensation
|
1,533 | 1,006 | ||||||
|
Restructuring charges
|
96 | 60 | ||||||
|
Corporate development
|
13 | - | ||||||
|
Fair value adjustment to deferred revenue
|
5,619 | 10 | ||||||
|
Fair value adjustment to prepaid registry fees
|
93 | - | ||||||
|
Non-GAAP operating income
|
$ | 7,713 | $ | 3,379 | ||||
|
Reconciliation of GAAP operating margin to non-GAAP operating margin
|
||||||||
|
GAAP operating margin
|
-9 | % | -1 | % | ||||
|
Amortization of intangibles
|
9 | % | 10 | % | ||||
|
Restructuring charges
|
0 | % | 0 | % | ||||
|
Corporate development
|
0 | % | 0 | % | ||||
|
Fair value adjustment to deferred revenue
|
14 | % | 0 | % | ||||
|
Fair value adjustment to prepaid registry fees
|
0 | % | 0 | % | ||||
|
Stock based compensation
|
3 | % | 4 | % | ||||
|
Non-GAAP operating margin
|
17 | % | 13 | % | ||||
|
Reconciliation of GAAP operating loss to adjusted EBITDA
|
||||||||
|
GAAP operating loss
|
$ | (3,578 | ) | $ | (315 | ) | ||
|
Depreciation and amortization
|
4,821 | 3,279 | ||||||
|
Stock based compensation
|
1,533 | 1,006 | ||||||
|
Restructuring charges
|
96 | 60 | ||||||
|
Corporate development
|
13 | - | ||||||
|
Fair value adjustment to deferred revenue
|
5,619 | 10 | ||||||
|
Fair value adjustment to prepaid registry fees
|
93 | - | ||||||
|
Adjusted EBITDA
|
$ | 8,597 | $ | 4,040 | ||||
|
Stock based compensation
|
||||||||
|
Subscription (cost of revenue)
|
$ | 188 | $ | 132 | ||||
|
Sales and marketing
|
283 | 153 | ||||||
|
Research and development
|
210 | 144 | ||||||
|
General and administration
|
852 | 577 | ||||||
|
Total
|
$ | 1,533 | $ | 1,006 | ||||
|
|
•
|
impairment of goodwill;
|
|
|
•
|
charges for the amortization of identifiable intangible assets and for stock-based compensation;
|
|
|
•
|
accrual of newly identified pre-merger contingent liabilities that are identified subsequent to the finalization of the purchase price allocation; and
|
|
|
•
|
charges to income to eliminate certain of our pre-merger activities that duplicate those of the acquired company or to reduce our cost structure.
|
|
|
•
|
issue additional equity securities that would dilute our stockholders;
|
|
|
•
|
use cash that we may need in the future to operate our business; and
|
|
|
•
|
incur debt that could have terms unfavorable to us or that we might be unable to repay.
|
|
|
•
|
our ability to retain and increase sales to existing customers, attract new customers, and satisfy our customers’ requirements;
|
|
|
•
|
the renewal rates and renewal terms for our services;
|
|
|
•
|
changes in our pricing policies;
|
|
|
•
|
the introduction of new services and products by us or our competitors;
|
|
|
•
|
our ability to hire, train and retain members of our sales force;
|
|
|
•
|
the rate of expansion and effectiveness of our sales force;
|
|
|
•
|
technical difficulties or interruptions in our services;
|
|
|
•
|
general economic conditions;
|
|
|
•
|
additional investment in our services or operations;
|
|
|
•
|
ability to successfully identify acquisition targets and integrate acquired businesses and technologies; and
|
|
|
•
|
our success in maintaining and adding strategic marketing relationships.
|
|
|
·
|
Cause customers or end users to seek damages for losses incurred;
|
|
|
·
|
Require the Company to replace existing equipment or add redundant facilities;
|
|
|
·
|
Damage the Company’s reputation for reliable service;
|
|
|
·
|
Cause existing customers to cancel their contracts; or
|
|
|
·
|
Make it more difficult for the Company to attract new customers.
|