edgewave_10q-063011.htm


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
     
FORM 10-Q
 
x
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
 
For the quarterly period ended June 30, 2011
 
OR
 
¨
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 000-50813

  
EdgeWave, Inc.
(Exact name of registrant as specified in its charter)
 
Delaware
20-0996152
(State or other jurisdiction of incorporation or organization)
(I.R.S. Employer Identification No.)
 
15333 Avenue of Science, San Diego, CA 92128
(Address of principal executive offices)
 
(858) 676-2277
(Registrant’s telephone number, including area code)
   
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports); and (2) has been subject to such filing requirements for the past 90 days.
  
Yes   þ
No   ¨
 
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). 
   
Yes   þ
No   ¨
     
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):
  
Large accelerated filer   ¨      
Accelerated filer  ¨
Non-accelerated filer   ¨
Smaller Reporting Company   þ
  
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
  
Yes   ¨
No   þ
   
The registrant had 16,498,931 shares of its common stock, par value $0.01 per share, outstanding at August 15, 2011.


 
 
 
 
 
EDGEWAVE, INC.
 
INDEX TO FORM 10-Q
 
   
Page
PART I—FINANCIAL INFORMATION
 
     
ITEM 1.
FINANCIAL STATEMENTS
1
     
 
CONDENSED CONSOLIDATED BALANCE SHEETS AS OF JUNE 30, 2011 (UNAUDITED) AND DECEMBER 31, 2010
1
     
 
CONDENSED CONSOLIDATED STATEMENTS OF INCOME  FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2011 AND JUNE 30, 2010 (UNAUDITED)
2
     
 
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' DEFICIT FOR THE  SIX MONTHS ENDED JUNE 30, 2011 (UNAUDITED)
3
     
 
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2011 AND JUNE 30, 2010 (UNAUDITED)
4
     
 
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
5
     
ITEM 2.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
13
     
ITEM 3.
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
19
     
ITEM 4.
CONTROLS AND PROCEDURES
20
   
PART II—OTHER INFORMATION
 
     
ITEM 1.
LEGAL PROCEEDINGS
20
     
ITEM 1A.
RISK FACTORS
20
     
ITEM 2.
UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
20
     
ITEM 3.
DEFAULTS UPON SENIOR SECURITIES
20
     
ITEM 4.
[REMOVED AND RESERVED]
20
     
ITEM 5.
OTHER INFORMATION
20
     
ITEM 6.
EXHIBITS
21
     
  SIGNATURES 24
   
 
 

 
  
PART I – FINANCIAL INFORMATION

Item 1.  Financial Statements
EdgeWave, Inc.
   
Condensed Consolidated Balance Sheets
  
   
June 30, 2011
(Unaudited)
   
December 31, 2010
 
             
Assets
           
             
Current Assets
           
Cash and cash equivalents
  $ 2,005,000     $ 2,610,000  
Accounts receivable - net of allowance for doubtful accounts of $74,000 and $30,000
at June 30, 2011 and December 31, 2010, respectively
    3,584,000       3,669,000  
Inventories - net
    585,000       698,000  
Prepaid expenses and other current assets
    525,000       932,000  
                 
Total current assets
    6,699,000       7,909,000  
                 
Fixed Assets - Net
    712,000       492,000  
                 
Goodwill
    8,279,000       8,279,000  
                 
Other Intangible Assets - Net
    523,000       587,000  
                 
Other Assets
    139,000       393,000  
                 
Total Assets
  $ 16,352,000     $ 17,660,000  
                 
                 
Liabilities and Stockholders’ Deficit
               
                 
Current Liabilities
               
Line of credit
  $ 1,200,000     $ -  
Term loan, current portion
    400,000       400,000  
Accounts payable
    1,762,000       1,133,000  
Accrued compensation
    1,404,000       1,526,000  
Accrued expenses and other current liabilities
    672,000       752,000  
Warranty liability
    203,000       210,000  
Capitalized lease obligations, current portion
    35,000       -  
Deferred revenue, current portion
    10,666,000       11,038,000  
                 
Total current liabilities
    16,342,000       15,059,000  
                 
Convertible Notes Payable
    3,261,000       3,214,000  
                 
Term Loan, Net of Current Portion
    8,000       58,000  
                 
Capitalized Lease Obligations, Less Current Portion
    165,000       -  
                 
Deferred Revenue
    10,671,000       10,617,000  
                 
Total liabilities
    30,447,000       28,948,000  
                 
Stockholders’ Deficit
               
Preferred stock, $0.01 par value; 5,000,000 shares authorized; no shares issued and outstanding
    -       -  
Common stock, $0.01 par value; 50,000,000 shares authorized; 16,390,811 and
16,093,135 shares issued and outstanding at June 30, 2011 and December 31, 2010, respectively
    160,000       158,000  
Additional paid-in capital
    41,995,000       41,818,000  
Accumulated deficit
    (56,250,000 )     (53,264,000 )
                 
Total stockholders’ deficit
    (14,095,000 )     (11,288,000 )
                 
Total Liabilities and Stockholders’ Deficit
  $ 16,352,000     $ 17,660,000  
 
See accompanying notes
    
 
1

 
 
EdgeWave, Inc.
   
Condensed Consolidated Statements of Operations (Unaudited)
  
   
Three months ended June 30,
   
Six months ended June 30,
 
   
2011
   
2010
   
2011
   
2010
 
                         
Revenues
                       
Subscription
  $ 3,644,000     $ 3,415,000     $ 7,314,000     $ 6,911,000  
Appliance
    1,159,000       883,000       1,867,000       1,766,000  
License
    2,000       44,000       4,000       53,000  
Total Revenues
    4,805,000       4,342,000       9,185,000       8,730,000  
                                 
Cost of Revenues
                               
Subscription
    719,000       417,000       1,509,000       810,000  
Appliance
    802,000       633,000       1,255,000       1,233,000  
License
    -       10,000       2,000       12,000  
Total Cost of Revenues
    1,521,000       1,060,000       2,766,000       2,055,000  
                                 
Gross Profit
    3,284,000       3,282,000       6,419,000       6,675,000  
                                 
Operating Expenses
                               
Sales and marketing
    2,277,000       1,690,000       4,720,000       3,420,000  
Research and development
    1,267,000       927,000       2,731,000       1,715,000  
General and administrative
    1,029,000       1,020,000       1,935,000       2,005,000  
Total Operating Expenses
    4,573,000       3,637,000       9,386,000       7,140,000  
                                 
Loss from Operations
    (1,289,000 )     (355,000 )     (2,967,000 )     (465,000 )
                                 
Other Expense (Income)
                               
Interest expense - net
    61,000       55,000       105,000       96,000  
Other income
    (66,000 )     22,000       (86,000 )     20,000  
Total Other Expense (Income)
    (5,000 )     77,000       19,000       116,000  
Loss Before Income Taxes
    (1,284,000 )     (432,000 )     (2,986,000 )     (581,000 )
                                 
Income tax expense
    -       -       -       -  
Net Loss
  $ (1,284,000 )   $ (432,000 )   $ (2,986,000 )   $ (581,000 )
Loss Per Common Share - Basic and Diluted
  $ (0.08 )   $ (0.03 )   $ (0.18 )   $ (0.04 )
Weighted Average Common Shares Outstanding - Basic and Diluted
    16,390,811       13,404,105       16,382,363       13,396,623  
 
See accompanying notes
   
 
2

 
 
EdgeWave, Inc.

Condensed Consolidated Statement of Stockholders' Deficit (Unaudited)
    
   
Common Stock
   
 
   
 
       
   
Shares
   
Amount
   
Additional
Paid-in
 Capital
   
Accumulated
Deficit
   
Total
 
                               
Balance at December 31, 2010
    16,093,135     $ 158,000     $ 41,818,000     $ (53,264,000 )   $ (11,288,000 )
Common stock issued under the employee stock purchase plan
    159,254       1,000       43,000       -       44,000  
Common stock issued for the exercise of employee stock options
    138,422       1,000       34,000       -       35,000  
Stock-based compensation expense
    -       -       100,000       -       100,000  
Net loss
    -       -       -       (2,986,000 )     (2,986,000 )
Balance at June 30, 2011
    16,390,811     $ 160,000     $ 41,995,000     $ (56,250,000 )   $ (14,095,000 )

See accompanying notes

 
3

 

EdgeWave, Inc.
 
Condensed Consolidated Statements of Cash Flows (Unaudited)
  
   
Six months ended June 30,
 
   
2011
   
2010
 
             
Cash Flows From Operating Activities
           
Net loss
  $ (2,986,000 )   $ (581,000 )
Adjustments to reconcile net loss to net cash (used in) provided by operating activities:
               
Depreciation and amortization
    358,000       171,000  
Allowance for doubtful accounts
    44,000       (1,000 )
Gain on change in fair value of warrant derivative liability  
    (85,000 )     20,000  
Stock-based compensation expense
    100,000       84,000  
Noncash interest expense
    47,000       30,000  
Change in operating assets and liablilities, net of effect of acquisition:
               
Accounts receivable
    41,000       (926,000 )
Inventories
    113,000       (229,000 )
Prepaid expenses and other assets
    661,000       (250,000 )
Accounts payable
    629,000       353,000  
Accrued expenses and other current liabilities
    5,000       (13,000 )
Accrued compensation
    (122,000 )     178,000  
Warranty liability
    (7,000 )     (1,000 )
Deferred revenue
    (318,000 )     1,083,000  
Net cash used in operating activities
    (1,520,000 )     (82,000 )
                 
Cash Flows From Investing Activities
               
 Purchases of fixed assets
    (297,000 )     (51,000 )
Net cash used by investing activities
    (297,000 )     (51,000 )
                 
Cash Flows From Financing Activities
               
Proceeds from stock option exercises
    35,000       10,000  
Proceeds from the sales of stock under the employee stock purchase plan
    44,000       12,000  
Payments on capitalized lease obligations
    (17,000 )     (22,000 )
Principal payments on term loans
    (50,000 )     -  
Net increase on short-term borrowings
    1,200,000       300,000  
Net cash provided by financing activities
    1,212,000       300,000  
Net (Decrease) Increase in Cash and Cash Equivalents
    (605,000 )     167,000  
Cash and Cash Equivalents at Beginning of Period
    2,610,000       2,454,000  
Cash and Cash Equivalents at End of Period
  $ 2,005,000     $ 2,621,000  
                 
Supplemental Disclosures of Cash Flow Information:
               
                 
Cash paid during the period for:
               
Interest
  $ 37,000     $ 44,000  
Income taxes
  $ -     $ 2,000  
                 
Non Cash Investing and Financing Activities:
               
Furniture acquired pursuant to capital lease
  $ 217,000     $ -  

 See accompanying notes
    
 
4

 
 
EdgeWave, Inc.

Notes to Condensed Consolidated Financial Statements
   
1.  Description of Business and Significant Accounting Policies

Description of business

EdgeWave, Inc., a Delaware corporation (“we,” “us,”  “our,” or the “Company”) develops and markets on demand, on-premises, and hybrid Secure Content Management (“SCM”) solutions to the mid-enterprise and service provider markets. Customers can purchase our solutions directly from us, through a managed service provider (“MSP”), or via one of our Pro Partners around the world. On-premises purchases typically consist of an initial hardware purchase (appliance) and maintenance subscription, whereas our on-demand purchases contain only a subscription. Our primary customers are IT executives, managers and administrators as well as MSPs and Internet Service Providers (“ISPs”).

On June 15, 2011, the shareholders of the Company approved the amendment of the Company’s Certificate of Incorporation to change our corporate name from St. Bernard Software, Inc. to EdgeWave, Inc.

Basis of presentation
 
The condensed consolidated financial statements included in this report are unaudited and have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and the instructions to Form 10-Q and applicable sections of Regulation S-X.  The interim financial statements reflect all adjustments which are, in the opinion of management, necessary to make the financial statements not misleading. The consolidated balance sheet as of December 31, 2010 was derived from the Company’s audited financial statements. Operating results for the interim periods presented are not necessarily indicative of results to be expected for the fiscal year ending December 31, 2011. These consolidated financial statements should be read in conjunction with the Company’s December 31, 2010 consolidated financial statements and notes thereto included in the Company’s Annual Report filed on Form 10-K with the Securities and Exchange Commission on March 18, 2011.

Use of estimates
 
The preparation of the consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect certain reported amounts and disclosures. Accordingly, actual results could differ from those estimates. Significant estimates used in preparing the consolidated financial statements include those assumed in computing revenue recognition, the allowance for doubtful accounts, warranty liability, the valuation allowance on deferred tax assets, testing goodwill for impairment, and stock-based compensation.
 
Basic and diluted loss per common share
 
Basic loss per common share is computed by dividing net loss available to common shareholders by the weighted average number of shares outstanding during the period. Diluted loss per common share gives effect to all dilutive potential common shares outstanding during the period using the treasury stock method and convertible debt using the if-converted method. In computing diluted loss per common share, the average stock price for the period is used in determining the number of shares assumed to be purchased from the exercise of stock options or warrants. Diluted loss per common share excludes all dilutive potential shares if their effect is anti-dilutive. As of June 30, 2011 and December 31, 2010, the Company had 4,876,228 and 5,350,094 potentially dilutive securities outstanding, respectively.
  
 
5

 

EdgeWave, Inc.

Notes to Condensed Consolidated Financial Statements
  
Adopted accounting pronouncements

In December 2010, the Financial Accounting Standards Boards (“FASB”) issued Accounting Standards Update (“ASU”) No. 2010-28, “Intangibles-Goodwill and Other (Topic 350): When to Perform Step 2 of the Goodwill Impairment Test for Reporting Units with Zero or Negative Carrying Amounts” (“ASU 2010-28”).  ASU 2010-28 modifies Step 1 of the goodwill impairment test so that for reporting units with zero or negative carrying amounts, an entity is required to perform Step 2 of the goodwill impairment test if it is more likely than not based on an assessment of qualitative indicators that goodwill impairment exists. In determining whether it is more likely than not that goodwill impairment exists, an entity should consider whether there are any adverse qualitative factors indicating that impairment may exist. ASU 2010-28 is effective for fiscal years, and interim periods within those years, beginning after December 15, 2010. The adoption of ASU 2010-28 during the first quarter of 2011 did not have a material impact on our condensed consolidated financial statements.

In October 2009, the FASB issued ASU No. 2009-13, “Multiple-Deliverable Revenue Arrangements” (“ASU 2009-13”).  ASU 2009-13 establishes the accounting and reporting guidance for arrangements including multiple revenue-generating activities. This ASU provides amendments to the criteria for separating deliverables, measuring and allocating arrangement consideration to one or more units of accounting. The amendments in this ASU also establish a selling price hierarchy for determining the selling price of a deliverable. Significantly enhanced disclosures are also required to provide information about a vendor’s multiple-deliverable revenue arrangements, including information about the nature and terms, significant deliverables, and its performance within arrangements. The amendments also require providing information about the significant judgments made and changes to those judgments and about how the application of the relative selling-price method affects the timing or amount of revenue recognition. The amendments in ASU 2009-13 are effective prospectively for revenue arrangements entered into or materially modified in the fiscal years beginning on or after June 15, 2010.  The adoption of ASU 2009-13 during the first quarter of 2011 did not have a material impact on our condensed consolidated financial statements.

In October 2009, the FASB issued ASU No. 2009-14, “Certain Revenue Arrangements That Include Software Elements” (“ASU 2009-14”).  ASU 2009-14 changes the accounting model for revenue arrangements that include both tangible products and software elements that are “essential to the functionality,” and scopes these products out of current software revenue guidance. The new guidance will include factors to help companies determine what software elements are considered “essential to the functionality.” The amendments will now subject software-enabled products to other revenue guidance and disclosure requirements, such as guidance surrounding revenue arrangements with multiple-deliverables. The amendments for ASU 2009-14 are effective prospectively for revenue arrangements entered into or materially modified in the fiscal years beginning on or after June 15, 2010. Early application is permitted. The adoption of ASU 2009-14 during the first quarter of 2011 did not have a material impact on our condensed consolidated financial statements.

Recent accounting pronouncements

New accounting standards that have been issued by the FASB or other standards-setting bodies are not expected to have a material impact on the Company’s consolidated financial statements.
 
Reclassifications
 
Certain prior year reclassifications have been made for consistent presentation. These reclassifications had no effect on previously reported results of operations or stockholders’ deficit.
 
Subsequent Events
 
Management has evaluated events subsequent to December 31, 2010 through the date that the accompanying condensed consolidated financial statements were filed with the Securities and Exchange Commission for transactions and other events which may require adjustment of and/or disclosure in such financial statements. 
 
2.  Liquidity

As of June 30, 2011, the Company had approximately $2.0 million in cash and cash equivalents and a working capital deficit of $9.6 million.  Approximately $10.7 million of our current liability balance at June 30, 2011 consisted of deferred revenue, which represents amounts that are expected to be amortized into revenue as they are earned in future periods.  For the six months ended June 30, 2011, the Company incurred a net loss of $3.0 million and as of June 30, 2011 has incurred a cumulative net loss of $56.3 million.  For the six months ended June 30, 2011 cash used by operating activities was $1.5 million.
  
 
6

 

EdgeWave, Inc.

Notes to Condensed Consolidated Financial Statements
  
The Company believes that its existing cash resources as of June 30, 2011, projected collections on billings, and borrowing availability under its existing credit facilities (see Note 4), will provide sufficient liquidity for the Company to meet its continuing obligations for the next twelve months. However, there can be no assurances that projected collections will be realized or that the Company will improve operating results so that positive cash flow from operating activities will be achieved. In the event cash flow from operating activities and additional borrowings under existing credit facilities are not sufficient, the Company may require additional sources of financing in order to maintain its current operations. These additional sources of financing may include public or private offerings of equity or debt securities. In the current capital environment, no assurance can be given that additional sources of financing will be available on acceptable terms, on a timely basis, or at all.

3.  Share-Based Compensation Expense

Share option plans

The Company has three share-based compensation plans (collectively, the “Plans”), that provide for the issuance of options, stock grants, and stock-based awards to employees and others as deemed appropriate by the Board of Directors. Terms of options issued under the Plans generally include an exercise price equal to the estimated fair value of the underlying common stock at the date of grant, vesting periods generally between three and five years, and expiration dates not to exceed ten years from the date of grant. The determination of fair value of the Company’s stock is determined based on the stock price at the grant date. As of June 30, 2011, the Company had 3,302,156 option shares outstanding, 1,735,564 options shares available for issuance, and 406,250 shares of restricted stock outstanding under the Plans.  Stock-based compensation expenses of approximately $100,000 and $84,000 for the six months ended June 30, 2011 and 2010, respectively, were charged to operating expenses. The effect on loss per share as a result of the stock based compensation expense was approximately $0.01 for the six months ended June 30, 2011 and 2010. The tax effect was immaterial.

Calculating stock-based compensation expense requires the input of highly subjective assumptions, including the expected life of the stock options granted, the expected stock price volatility factor, and the pre-vesting option forfeiture rate. The fair value of options granted during the six months ended June 30, 2011 and 2010 was calculated using the Black-Scholes option pricing model (“Black-Scholes”) using the valuation assumptions in the table below. The Company estimates the expected life of stock options granted based upon management’s consideration of the historical life of the options and the vesting and contractual period of the options granted. The Company estimates the expected volatility factor based on the weighted average of the historical volatility of three publicly traded surrogates of the Company and the Company’s implied volatility from its common stock price. The Company applies its risk-free interest rate based on the U.S. Treasury yield in effect at the time of the grant. The Company has no history or expectation of paying any cash dividends on its common stock.  Forfeitures are estimated based on historical experience.

   
Six months
Ended
June 30, 2011
   
Six months
Ended
June 30, 2010
 
Average expected life (years)
   
6.5
     
6.5
 
Average expected volatility
   
55.8
%
   
49.4
%
Average risk-free interest rate
   
3.3
%
   
3.6
%
Average expected dividend yield
   
0
     
0
 
   
 
7

 

EdgeWave, Inc.

Notes to Condensed Consolidated Financial Statements
   
The following is a summary of stock option activity under the Plans for the six months ended June 30, 2011:
    
   
Number of
Shares
Outstanding
   
Weighted
Average
Exercise Price
   
Weighted Average Remaining Contractual Term
   
Aggregate Intrinsic Value
 
Weighted Average Grant Date
Fair Value
                               
Options outstanding at December 31, 2010
   
3,776,024
   
$
0.28
   
8.25
   
$
1,142,000
   
Granted
   
173,000
   
$
0.44
   
     
 
$
0.25
Exercised
   
(138,422
 
$
0.24
   
     
   
Forfeited/Expired
   
(508,446
)
 
$
0.33
   
     
   
Options outstanding at June 30, 2011
   
3,302,156
   
$
0.29
   
7.25
   
$
68,000
   
Options vested and expected to vest at June 30, 2011
   
2,963,258
   
0.27
   
7.05
   
$
65,000
   
Options exercisable at June 30, 2011
   
1,818,416
   
$
0.24
   
5.99
   
$
39,000
   
   
The following is a summary of restricted stock activity under the Plans for the six months ended June 30, 2011:

   
Number of
Shares
Outstanding*
   
Weighted
Average
Fair Value
 
             
Restricted stock outstanding at December 31, 2010
   
430,250
   
$
0.63
 
Awarded
   
   
$
 
Released
   
   
$
 
Cancelled
   
(24,000
)
 
$
0.63
 
Restricted stock outstanding at June 30, 2011
   
406,250
   
$
0.63
 
  
  *
Represents the total amount of unvested restricted stock outstanding at June 30, 2011.
  
Additional information regarding options outstanding as of June 30, 2011 is as follows:

 
 
 
Range of Exercise
Prices
   
Number of
Shares
Outstanding
   
Weighted
Average
Remaining
Contractual
Life in Years
   
Weighted
Average
Exercise
Price
   
Number
Exercisable
   
Weighted
Average
Exercise
Price
 
$ 0.14     $ 0.16       434,938       7.97     $ 0.16       258,847     $ 0.16  
$ 0.18     $ 0.19       21,492       8.03     $ 0.18       10,463     $ 0.18  
$ 0.20     $ 0.20       396,325       8.23     $ 0.20       223,108     $ 0.20  
$ 0.22     $ 0.24       343,000       8.43     $ 0.23       187,513     $ 0.23  
$ 0.25     $ 0.25       896,110       5.95     $ 0.25       866,794     $ 0.25  
$ 0.26     $ 0.34       300,791       2.00     $ 0.30       254,318     $ 0.29  
$ 0.35     $ 0.35       599,500       9.10     $ 0.35           $  
$ 0.45     $ 0.70       262,000       9.39     $ 0.58       17,373     $ 0.53  
$ 0.73     $ 0.73       3,000       9.42     $ 0.73           $  
$ 0.82     $ 0.82       45,000       6.34     $ 0.82           $  
$ 0.14     $ 0.82       3,302,156       7.25     $ 0.29       1,818,416     $ 0.24  
   
 
8

 
  
EdgeWave, Inc.

Notes to Condensed Consolidated Financial Statements
    
The aggregate intrinsic value of options outstanding and options exercisable at June 30, 2011 was approximately $68,000 and $39,000, respectively. The aggregate intrinsic value represents the total intrinsic value based upon the stock price of $0.25 at June 30, 2011. The aggregate intrinsic value of options outstanding and options exercisable at June 30, 2010 was approximately $267,000 and $96,000, respectively.
 
Cash received from stock option exercises during the six months ended June 30, 2011 was $35,000.  As of June 30, 2011, there was approximately $316,000 of total unrecognized compensation expense related to unvested share-based compensation arrangements granted under the option plans. This cost is expected to be recognized over a weighted average period of 2.55 years.
  
4.  Credit Facilities – Silicon Valley Bank (“SVB”)
 
On June 30, 2011, the Loan and Security Agreement between the Company and SVB was amended (“June 30, 2011 Loan Amendment”).  The primary revisions incorporated by this amendment include (i) increased the revolving line balance to $3.0 million (from $2.3 million), (ii) modified the tangible net worth covenant to no less than negative $21,500,000 at all times, increasing quarterly by fifty percent (50%) of net income and monthly by fifty percent (50%) of issuances of equity after September 30, 2010 and the principal amount of subordinated debt received after September 30, 2010, (iii) modified the borrowing base to eighty-five percent (85%) of eligible accounts, and (iv) extended the maturity date for the revolving credit line and Term Loan A to June 30, 2013.

In addition, the June 30, 2011 Loan Amendment provides for an additional term loan facility (“Term Loan C”) totaling $200,000, available at June 30, 2011, that will be used for general working capital.  Term Loan C accrues interest at a floating per annum rate equal to the greater of three percentage points (3.00%) above the SVB prime rate or seven percent (7.00%). The Term Loan C maturity date is December 1, 2013.
  
At June 30, 2011, the total amount outstanding under the Revolving Line was $1.2 million and the Company had a remaining borrowing availability of $1.2 million. As of June 30, 2011, the applicable interest rate for the Revolving Line was 6.00% and for the six months ended June 30, 2011 interest expense relating to the revolving line was approximately $23,000.  At June 30, 2011, the total amount outstanding under Term Loan A, Term Loan B, and Term Loan C were $300,000, $108,000, and $0, respectively. As of June 30, 2011, the Company was not in compliance with certain covenants with SVB. SVB has agreed to waive the covenant non-compliance under the loan agreement as of June 30, 2011. SVB and the Company are currently in discussions regarding amending the covenant provisions of the current agreement. As of June 30, 2011, the applicable interest rates for Term Loan A and Term Loan B were 6.00% and 7.50%, respectively, and the total interest expense for these loans for the six months ended June 30, 2011 was approximately $14,000.

5.  Convertible Notes Payable

On August 2, 2010, the Company issued convertible notes (the “Notes”) in the amount of $3.2 million pursuant to a Securities Purchase Agreement (“SPA”).  Pursuant to the terms of the SPA, the Company also issued Warrants (“Warrants”) to the note holders to purchase up to a total of 210,111 shares of the Company’s common stock. The Notes mature on August 2, 2014.  Interest on the outstanding principal balance accrues at a rate of three percent (3.0%) per annum and accrued interest is added to the balance of the Notes.   All unpaid principal and interest on the Notes is due and payable at maturity.  The note holders may convert the Notes at any time into shares of the Company’s common stock at a fixed conversion price of $1.10. At any time after the issuance date of the Notes and prior to the Maturity Date, following the occurrence of any period of 60 consecutive trading days where the average closing price of the Company’s common stock for such period is equal to or greater than $1.25 per share, the entire unpaid principal amount of the Notes together with any unpaid interest shall be converted into the Company’s common stock at a conversion price of $1.10.  The Warrants have an exercise price equal to $1.10 per share, are immediately exercisable and expire on August 2, 2014. The balance of the convertible note, including accrued interest, as of June 30, 2011 was $3.3 million. The interest expense for the convertible notes, which was added to the principal balance, for the six months ended June 30, 2011, was approximately $47,000.
   
 
9

 

EdgeWave, Inc.

Notes to Condensed Consolidated Financial Statements
  
6.  Warrants
 
As of June 30, 2011 and December 31, 2010, a total of 1,363,961 shares of common stock, respectively, were reserved for issuance for the exercise of warrants at exercise prices ranging from $0.46 to $1.60 per share.  There were no warrants granted, exercised, or cancelled during the six months ended June 30, 2011.
 
7.  Warrant Derivative Liability  
 
At June 30, 2011, there were 463,500 warrants classified as a derivative liability pursuant to accounting guidance as codified in FASB Accounting Standards Codification (“ASC”) 815-40, “Derivatives and Hedging – Contracts in Entity’s Own Equity”. At June 30, 2011 the estimated fair value of these warrants of $35,000 is included in accrued expenses and other current liabilities in the accompanying consolidated balance sheet. The estimated fair value was determined using the binomial lattice pricing model (“binomial lattice model”). Key assumptions of the binomial lattice model include the market price of our stock, the exercise price of the warrants, applicable volatility rates, risk-free interest rates, expected dividends, probability of future financing, and the instrument's remaining term. These assumptions require significant management judgment. In addition, changes in any of these variables during a period can result in material changes in the fair value (gains or losses) of this derivative instrument. The net change in the estimated fair value of the warrant derivative liability for the six months ended June 30, 2011 of $85,000 is included in other income in the accompanying statement of operations.
 
8.  Fair Value Measurements
 
Fair value hierarchy

Fair value is defined in ASC 820 as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.  Fair value measurements are to be considered from the perspective of a market participant that holds the assets or owes the liability.  ASC 820 also establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value.

The Company utilizes the market approach to measure fair value of its financial assets and liabilities. The market approach uses prices and other relevant information generated by market transactions involving identical or comparable assets or liabilities.

The standard describes three levels of inputs that may be used to measure fair value:

Level 1: Quoted prices in active markets for identical or similar assets and liabilities.

Level 2:  Quoted prices for identical or similar assets and liabilities in markets that are not active or observable inputs other than quoted prices in active markets for identical or similar assets and liabilities.

Level 3:  Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
   
 
10

 
 
EdgeWave, Inc.

Notes to Condensed Consolidated Financial Statements
   
Financial instruments measured at fair value on a recurring basis

ASC 820 requires disclosure of the level within the fair value hierarchy used by the Company to value financial assets and liabilities that are measured at fair value on a recurring basis. At June 30, 2011 and December 31, 2010, the Company had outstanding warrants to purchase common shares of our stock that are classified as warrant derivative liabilities with an estimated fair value of $35,000 and $120,000, respectively.  The warrants are valued using the binomial lattice pricing model, which utilizes significant unobservable inputs (Level 3), using the valuation assumptions in the table below.

   
June 30, 2011
   
December 31, 2010
 
Average expected life (years)
   
3.6
     
4.0
 
Average expected volatility
   
65.0
%
   
52.2
%
Average risk-free interest rate
   
0.8
%
   
3.3
%
Expected dividend yield
   
0
     
0
 
Stock price
 
0.25
   
$
0.58
 

The following table reconciles the warrant derivative liability measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the six months ended June 30, 2011:

Balance at December 31, 2010
  $
120,000
 
Gain on change in fair value included in other expense
   
85,000
 
Balance at June 30, 2011
  $
35,000
 
   
Other financial instruments
 
The Company’s other financial instruments consist of cash and cash equivalents, accounts receivable, accounts payable, accrued expenses, line of credit, term loans, convertible notes, and capital lease agreements.  The fair values of cash and cash equivalents, accounts receivable, accounts payable and accrued expenses approximate their respective carrying values due to the short-term maturities of these instruments. The fair value of the Company’s obligations under its line of credit, term loans, convertible notes, and capital leases approximates their carrying value as the stated interest rates of these instruments reflect rates which are otherwise currently available to the Company.
 
9.  Commitments and Contingencies
 
Litigation
 
In the normal course of business, the Company is occasionally named as a defendant in various lawsuits. On September 7, 2010, an action was filed in the United States District Court Eastern District of Texas by Wordcheck Tech, LLC (the “Plaintiff”) against the Company as well as other co-defendants. In this matter, the Plaintiff's claim against the Company is that the ePrism e-mail filter products, which are manufactured by an unrelated third party and sold by the Company, allegedly infringe upon U.S. Patent No. 6,782,510 entitled “Word Checking Tool For Controlling The Language Content In Documents Using Dictionaries With Modifyable Status Fields” which was issued on August 24, 2004. The Plaintiff is seeking a judgment in favor of Plaintiff, including a permanent injunction, and is seeking an award of unspecified damages. The Company disputes the alleged infringement and intends to vigorously defend its interests in this matter.
  
Operating leases
 
On August 2, 2010, the Company entered into a lease agreement (the “Lease”) for approximately 28,633 square feet of office space in San Diego, CA and later amended on December 28, 2010 to include an additional 7,984 square feet of office space.  Effective January 1, 2011 the Premise served as the Company’s new headquarters.
 
The Lease has a term of sixty-five (65) months from the commencement date and provides for a one time termination option at the end of the fourth (4th) year. The Lease provides for an initial monthly Base Rent payment through December 31, 2011 of one dollar and eighty-five cents ($1.85) per rentable square foot per month, separately metered utilities, and an escalation clause under which annual rent is increased three percent (3.0%) per annum at each anniversary date.  The Lease provides for rent abatements pursuant to which the Company expects will result in an average monthly rent during 2011 of approximately $40,000. Pursuant to the terms of the Lease, the Company issued a Letter of Credit for the benefit of the lessor of $250,000.
   
 
11

 
    
EdgeWave, Inc.

Notes to Condensed Consolidated Financial Statements
  
The Company also leases an office facility in Rohnert Park, CA for its Red Condor product line which predominately provides office space for its technical support and research and development group.  The base rent is approximately $13,000 per month and the current lease expires on May 31, 2012.
 
Facilities rent expense totaled approximately $457,000 and $787,000 for the six months ended June 30, 2011 and 2010, respectively. The Company recognizes rent expense on a straight line basis based upon the average monthly contractual lease amount.
 
Capital lease
 
As a component of its Lease agreement for its office space in San Diego, CA, the Company received an allowance of approximately $217,000 which the Company used to purchase office cubicles and other furniture during January 2011.  Accordingly, a capital lease has been recorded for this amount and a pro-rata portion of the monthly lease payment is allocated to the capital lease principal balance and interest based upon a term of sixty-five (65) months at an annual interest rate of 7.0%. For the six months ended June 30, 2011, approximately $17,000 and $7,000 were allocated to reduce the principal balance on the capital lease and to record related interest expense, respectively.
   
 
12

 
  
Item 2.  Management’s Discussion and Analysis of Financial Condition and Results of Operations
 
The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our consolidated financial statements and related notes that appear elsewhere in this Quarterly Report on Form 10-Q. In addition to historical consolidated financial information, the following discussion contains forward-looking statements that reflect our plans, estimates and beliefs. Our actual results could differ materially from those discussed in the forward-looking statements. Factors that could cause or contribute to these differences include those discussed below and elsewhere in this Quarterly Report on Form 10-Q.
 
OVERVIEW
 
Our Business
 
We design and develop on demand, on-premises, and hybrid SCM solutions to the mid-enterprise and service provider markets. The EdgeWave portfolio of web, messaging and data protection technologies can be delivered as hosted, on-premises, and hybrid services, and provide, we believe, comprehensive secure content management with unrivalled ease of deployment and the lowest Total Cost of Ownership (“TCO”) on the market. The company’s award winning iPrism Web Security and Red Condor Email Security products are now complemented by new email archiving, email data compliance, and data leakage protection solutions. With more than 6,500 customers and over 200 MSP partners worldwide, EdgeWave strives to deliver simple, high performance solutions that offer excellent value. 

Customers can purchase our solutions directly from us, through a managed service provider, or via one of our Pro Partners around the world. On-premises purchases typically consist of an initial hardware purchase (appliance) and maintenance subscription, whereas our on-demand purchases contain only a subscription. Our primary customers are IT executives, managers and administrators as well as MSPs and ISPs.

Our Financial Results
 
We reported revenues of $4.8 million and $4.3 million for the three months ended June 30, 2011 and 2010, respectively;  a net loss for the three months ended June 30, 2011 of $1.3 million, compared to a net loss of $432,000 in the same period in 2010; and net basic and diluted loss per share for the three months ended June 30, 2011 of $0.08, compared to a net basic and diluted loss per share of $0.03 reported in the same period in 2010.
 
Cash used by operations was $1.5 million and $82,000 for the three months ended June 30, 2011 and 2010, respectively. The net increase in the cash used by operating activities was the result of additional expenses from the integration of operations associated with the Red Condor transaction.

At June 30, 2011, total remaining borrowing availability under our credit line agreement with SVB was $1.2 million, with $1.2 million outstanding at an applicable interest rate of 6.0%.  In addition, Term Loan C provides for an additional term loan facility totaling $200,000, available at June 30, 2011, that will be used for general working capital.
 
During the three months ended June 30, 2011, we continued to invest in product development. Our efforts have been directed toward new feature enhancements as well as the continual improvement of our Secure Web Gateway (“SWG”) appliances. Our development efforts were primarily focused on delivering additional security features for our product lines while employing a cost-reduction strategy. We continue to focus on transitioning all back-office operations of Red Condor to our San Diego location and expect to see operational savings from this in subsequent quarters.
 
Critical Accounting Policies and Estimates
 
There are several accounting policies that are critical to understanding our historical and future performance because these policies affect the reported amounts of revenue and other significant areas in our reported financial statements and involve management’s judgments and estimates. These critical accounting policies and estimates include:
  
 
Represents the total amount of unvested restricted stock outstanding at June 30, 2011.
 
revenue recognition;
 
allowance for doubtful accounts;
 
impairment of goodwill and long-lived assets;
 
accounting for income taxes;
 
warranty obligation;
 
accounting for share-based compensation; and
 
accounting for warrant derivative.
  
Please refer to the “Management’s Discussion and Analysis of Financial Condition and Results of Operation” located within our 10-K filed on March 18, 2011 for the year ended December 31, 2010 for further discussion of our  “Summary of Significant Accounting Policies and Estimates”. There have been no material changes to these accounting policies during the three months ended June 30, 2011.
  
 
13

 
   
Results of Operations

Comparison of the Three Months Ended June 30, 2011 and 2010 (in thousands, except percentages)
  
Revenues
 
 
For the Three Months Ended
June 30,
       
   
2011
   
2010
   
% Change
 
Total revenues
 
$
4,805
   
$
4,342
     
10.7
%
 
Revenues increased $463,000 for the three months ended June 30, 2011, compared to the same period in 2010. See the discussion of changes in subscription and appliance revenues below. 
  
Subscription Revenues
 
 
For the Three Months Ended
June 30,
       
   
2011
   
2010
   
% Change
 
Subscription revenues
 
$
3,644
   
$
3,415
     
6.7
%
As a percentage of revenues
   
75.8
%
   
78.7
%
       
 
For the three months ended June 30, 2011 our subscription revenues increased approximately $229,000 compared to the same period in 2010 primarily due to the addition of the Red Condor product line. The subscription renewal rates for our products continue to range from 75% to 85%.
  
Appliance Revenues
 
 
For the Three Months Ended
June 30,
       
   
2011
   
2010
   
% Change
 
Appliance revenues
 
$
1,159
   
$
883
     
31.3
%
As a percentage of revenues
   
24.1
%
   
20.3
%
       
 
For the three months ended June 30, 2011, appliance revenues increased approximately $276,000 compared with the respective period in 2010. The increase in revenue can be attributed to the addition of the Red Condor appliance revenues and a noticeable shift towards our higher-end iPrism models by our customers as a result of increased bandwidth needs.
   
Cost of Revenues
 
 
For the Three Months Ended
June 30,
       
   
2011
   
2010
   
% Change
 
Total cost of revenues
 
$
1,521
   
$
1,060
     
43.5
%
Gross margin percent
   
68.3
%
   
75.6
%
       
 
 Cost of revenues consists primarily of the cost of contract manufactured hardware, technical support salaries, royalties paid to third parties under technology licensing agreements, packaging costs, fee-based technical support costs and freight. Total cost of revenues increased $461,000 for the three months ended June 30, 2011 compared to the same period in 2010.  See the discussion of changes in the cost of subscription and appliance revenues below.
   
Cost of Subscription Revenues
 
 
For the Three Months Ended
June 30,
       
   
2011
   
2010
   
% Change
 
Total cost of subscription revenues
 
$
719
   
$
417
     
72.4
%
Gross margin percent
   
80.3
%
   
87.8
%
       
 
The cost of subscription revenues includes the technical support group.  The increase of $302,000 for the three months ended June 30, 2011 to the same period in 2010 is mainly due to increases to compensation expenses related to the assumed workforce of the Red Condor technical support group and the cost of sales for subscriptions for an additional product line.
  
Cost of Appliance Revenues
 
 
For the Three Months Ended
June 30,
       
   
2011
   
2010
   
% Change
 
Total cost of appliance revenues
 
$
802
   
$
633
     
26.7
%
Gross margin percent
   
30.8
%
   
28.3
%
       
 
The cost of appliance revenues, which includes contract manufactured equipment, packaging and freight increased approximately $169,000 for the three months ended June 30, 2011 compared to the same period in 2010 due to the addition of the Red Condor appliance line and a noticeable shift towards our higher-end iPrism models by our customers as a result of increased bandwidth needs.
      
 
14

 
  
Sales and Marketing
 
 
For the Three Months Ended
June 30,
       
   
2011
   
2010
   
% Change
 
Total sales and marketing
 
$
2,277
   
$
1,690
     
34.7
%
As a percentage of revenues
   
47.4
%
   
38.9
%
       
 
Sales and marketing expense consists primarily of salaries, related benefits, commissions, consultant fees, advertising, lead generation and other costs associated with our sales and marketing efforts. For the three months ended June 30, 2011 sales and marketing expense increased 34.7%, or approximately $587,000, over the same period in 2010 primarily due to increases to compensation expenses related to the assumed workforce from Red Condor and additional consultant fees.  At the end of 2010, the Company restructured its field sales organization to target larger commercial customers and MSPs. 
 
Research and Development
 
 
For the Three Months Ended
June 30,
       
   
2011
   
2010
   
% Change
 
Total research and development
 
$
1,267
   
$
927
     
36.7
%
As a percentage of revenues
   
26.4
%
   
21.3
%
       
 
Research and development expense consists primarily of salaries, related benefits, third-party consultant fees and other engineering related costs. The net increase of $340,000 for the three months ended June 30, 2011 compared to the same period in 2010 was primarily the result of an increase in compensation costs related to the assumed workforce of Red Condor research and development engineers.
  
Management believes that a significant investment in research and development is required to remain competitive and we expect to continue to invest in research and development activities.
  
General and Administrative
 
 
For the Three Months Ended
June 30,
       
   
2011
   
2010
   
% Change
 
Total general and administrative
 
$
1,029
   
$
1,020
     
0.9
%
As a percentage of revenues
   
21.4
%
   
23.5
%
       
 
General and administrative expenses, which consist primarily of salaries and related benefits, and fees for professional services, such as legal and accounting services, increased approximately $9,000 for the three months ended June 30, 2011, compared to the same period in 2010.
  
Interest and Other Income, Net
 
 
For the Three Months Ended
June 30,
       
   
2011
   
2010
   
% Change
 
Total interest and other income, net
 
$
(5
 
$
77
     
(106.5
)%
As a percentage of revenues
   
(0.1
)%
   
1.8
%
       
 
Interest and other income, net, includes interest expense, interest income, and other income. The net decrease of $82,000 for the three months ended June 30, 2011 over the same period in 2010 was the result of a decrease to other expenses related to the decrease in value of the warrant derivative during the quarter.
    
 
15

 
  
Comparison of the Six Months Ended June 30, 2011 and 2010 (in thousands, except percentages)
  
Revenues
 
 
For the Six Months Ended
June 30,
       
   
2011
   
2010
   
% Change
 
Total revenues
 
$
9,185
   
$
8,730
     
5.2
%
 
Revenues increased $455,000 for the six months ended June 30, 2011, compared to the same period in 2010. See the discussion of changes in subscription and appliance revenues below. 
   
Subscription Revenues
 
 
For the Six Months Ended
June 30,
       
   
2011
   
2010
   
% Change
 
Subscription revenues
 
$
7,314
   
$
6,911
     
5.8
%
As a percentage of revenues
   
79.6
%
   
79.2
%
       
 
For the six months ended June 30, 2011 our subscription revenues increased approximately $403,000 compared to the same period in 2010 primarily due to the addition of the Red Condor product line. The subscription renewal rates for our products continue to range from 75% to 85%.
  
Appliance Revenues
 
 
For the Six Months Ended
June 30,
       
   
2011
   
2010
   
% Change
 
Appliance revenues
 
$
1,867
   
$
1,766
     
5.7
%
As a percentage of revenues
   
20.3
%
   
20.2
%
       
 
For the six months ended June 30, 2011, appliance revenues increased approximately $101,000 compared with the respective period in 2010. The increase in revenue can be attributed to the addition of the Red Condor appliance.
 
Cost of Revenues
 
 
For the Six Months Ended
June 30,
       
   
2011
   
2010
   
% Change
 
Total cost of revenues
 
$
2,766
   
$
2,055
     
34.6
%
Gross margin percent
   
69.9
%
   
76.5
%
       
 
 Cost of revenues consist primarily of the cost of contract manufactured hardware, technical support salaries, royalties paid to third parties under technology licensing agreements, packaging costs, fee-based technical support costs and freight. Total cost of revenues increased $711,000 for the six months ended June 30, 2011 compared to the same period in 2010.  See the discussion of changes in the cost of subscription and appliance revenues below.
  
Cost of Subscription Revenues
 
 
For the Six Months Ended
June 30,
       
   
2011
   
2010
   
% Change
 
Total cost of subscription revenues
 
$
1,509
   
$
810
     
86.3
%
Gross margin percent
   
79.4
%
   
88.3
%
       
 
The cost of subscription revenues includes the technical support group.  The increase of $699,000 for the six months ended June 30, 2011 to the same period in 2010 is mainly due to increases to compensation expenses related to the assumed workforce of the Red Condor technical support group and the cost of sales for subscriptions for an additional product line.
  
Cost of Appliance Revenues
 
 
For the Six Months Ended
June 30,
       
   
2011
   
2010
   
% Change
 
Total cost of appliance revenues
 
$
1,255
   
$
1,233
     
1.8
%
Gross margin percent
   
32.8
%
   
30.2
%
       
 
The cost of appliance revenues, which includes contract manufactured equipment, packaging and freight increased approximately $22,000 for the six months ended June 30, 2011 compared to the same period in 2010 mainly due to the addition of the Red Condor appliance line. 
   
 
16

 
  
Sales and Marketing
 
 
For the Six Months Ended
June 30,
       
   
2011
   
2010
   
% Change
 
Total sales and marketing
 
$
4,720
   
$
3,420
     
38.0
%
As a percentage of revenues
   
51.4
%
   
39.2
%
       
 
Sales and marketing expense consists primarily of salaries, related benefits, commissions, consultant fees, advertising, lead generation and other costs associated with our sales and marketing efforts. For the six months ended June 30, 2011 sales and marketing expense increased 38.0%, or approximately $1.3 million, over the same period in 2010 primarily due to increases to compensation expenses related to the assumed workforce from Red Condor and additional advertising expenses.  At the end of 2010, the Company restructured its field sales organization to target larger commercial customers and MSPs. The Company intends to increase its advertising efforts as a result of the acquired Red Condor product and scheduled new product releases.
  
Research and Development
 
 
For the Six Months Ended
June 30,
       
   
2011
   
2010
   
% Change
 
Total research and development
 
$
2,731
   
$
1,715
     
59.2
%
As a percentage of revenues
   
29.7
%
   
19.6
%
       
 
Research and development expense consists primarily of salaries, related benefits, third-party consultant fees and other engineering related costs. The net increase of $1.0 million for the six months ended June 30, 2011 compared to the same period in 2010 was primarily the result of an increase in compensation costs related to the assumed workforce of Red Condor research and development engineers.

Management believes that a significant investment in research and development is required to remain competitive and we expect to continue to invest in research and development activities.
   
General and Administrative
 
 
For the Six Months Ended
June 30,
       
   
2011
   
2010
   
% Change
 
Total general and administrative
 
$
1,935
   
$
2,005
     
(3.5
)%
As a percentage of revenues
   
21.1
%
   
23.0
%
       
 
General and administrative expenses, which consist primarily of salaries and related benefits, and fees for professional services, such as legal and accounting services, decreased approximately $70,000 for the six months ended June 30, 2011, compared to the same period in 2010.
  
Interest and Other Income, Net
 
 
For the Six Months Ended
June 30,
       
   
2011
   
2010
   
% Change
 
Total interest and other income, net
 
$
19
   
$
116
     
(83.6
)%
As a percentage of revenues
   
0.2
%
   
1.3
%
       
 
Interest and other income, net, includes interest expense, interest income, and other income. The net decrease of $97,000 for the six months ended June 30, 2011 over the same period in 2010 was the result of a decrease to other expenses related to the decrease in value of the warrant derivative during the period.
 
Liquidity and Capital Resources
 
Cash Flows
 
Our largest source of operating cash flows is cash receipts from our customers from purchases of products, subscription, maintenance and technical support.  Our standard payment terms for both subscription and support invoices are net 30 days from the date of invoice but from time to time we enter into payment terms that are greater than 30 days.  The recurring subscription portion of our business provides predictable cash flow but new sales fluctuate due to seasonal buying behavior and sales and marketing effectiveness.  Our primary uses of cash for operating activities include cost associated with appliance sales and appliance warranty, costs to maintain our subscription services, personnel, facilities, sales and marketing, research and development, and general and administrative expenses.
   
 
17

 
   
Cash used by operations was $1.5 million and $82,000 for the six months ended June 30, 2011 and 2010, respectively. The net increase in the cash used by operating activities was primarily the result of additional expenses from the integration of operations associated with the Red Condor transaction.
 
For the six months ended June 30, 2011 and 2010, cash used by investing activities was $297,000 and $51,000, respectively.  The net increase in cash used by investing activities was attributed to fixed asset purchases mainly as a result of our recent corporate move.
 
Cash flows provided by financing activities for the six months ended June 30, 2011 and 2010 was $1.2 million and $300,000, respectively. The increase in cash provided by financing was primarily due to the proceeds of $1.2 million on short term borrowings.
 
As a result of the foregoing, the net decrease in cash and cash equivalents was $605,000 for the three months ended June 30, 2011 and a net increase of $167,000 for the same period in 2010.
 
Credit Facilities
  
On June 30, 2011, the Loan and Security Agreement between the Company and SVB was amended (“June 30, 2011 Loan Amendment”).  The primary revisions incorporated by this amendment (i) increased the revolving line balance to $3.0 million (from $2.3 million), (ii) modified the tangible net worth covenant to no less than negative $21,500,000 at all times, increasing quarterly by fifty percent (50%) of net income and monthly by fifty percent (50%) of issuances of equity after September 30, 2010 and the principal amount of subordinated debt received after September 30, 2010, (iii) modified the borrowing base to eighty-five percent (85%) of eligible accounts, and (iv) extended the maturity date for the revolving credit line and Term Loan A to June 30, 2013.
 
In addition, the June 30, 2011 Loan Amendment provides for an additional term loan facility (“Term Loan C”) totaling $200,000, available at June 30, 2011, that will be used for general working capital.  Term Loan C accrues interest at a floating per annum rate equal to the greater of three percentage points (3.00%) above the SVB prime rate or seven percent (7.00%). The Term Loan C maturity date is December 1, 2013.
 
At June 30, 2011, the total amount outstanding under the Revolving Line was $1.2 million and the Company had a remaining borrowing availability of $1.2 million. As of June 30, 2011, the applicable interest rate for the Revolving Line was 6.00% and for the six months ended June 30, 2011 interest expense relating to the revolving line was approximately $23,000.  At June 30, 2011, the total amount outstanding under Term Loan A, Term Loan B, and Term Loan C were $300,000, $108,000, and $0, respectively. As of June 30, 2011, the Company was not in compliance with certain covenants with SVB. SVB has agreed to waive the covenant non-compliance under the loan agreement as of June 30, 2011. SVB and the Company are currently in discussions regarding amending the covenant provisions of the current agreement. As of June 30, 2011, the applicable interest rates for Term Loan A and Term Loan B were 6.00% and 7.50%, respectively, and the total interest expense for these loans for the six months ended June 30, 2011 was approximately $14,000.
 
Liquidity
 
As of June 30, 2011, the Company had approximately $2.0 million in cash and cash equivalents and a working capital deficit of $9.6 million.  Approximately $10.7 million of our current liability balance at June 30, 2011 consisted of deferred revenue, which represents amounts that are expected to be amortized into revenue as they are earned in future periods.  For the six months ended June 30, 2011, the Company incurred a net loss of $3.0 million and as of June 30, 2011 has incurred a cumulative net loss of $56.3 million.  For the six months ended June 30, 2011 cash used by operating activities was $1.5 million.
 
The Company believes that its existing cash resources as of June 30, 2011, projected collections on billings, and borrowing availability under its existing credit facilities, will provide sufficient liquidity for the Company to meet its continuing obligations for the next twelve months. However, there can be no assurances that projected collections will be realized or that the Company will improve operating results so that positive cash flow from operating activities will be achieved. In the event cash flow from operating activities and additional borrowings under existing credit facilities are not sufficient, the Company may require additional sources of financing in order to maintain its current operations. These additional sources of financing may include public or private offerings of equity or debt securities. In the current capital environment, no assurance can be given that additional sources of financing will be available on acceptable terms, on a timely basis, or at all.
 
Adopted Accounting Pronouncements

In December 2010, the FASB issued ASU 2010-28, “Intangibles-Goodwill and Other (Topic 350): When to Perform Step 2 of the Goodwill Impairment Test for Reporting Units with Zero or Negative Carrying Amounts” (“ASU 2010-28”).  ASU 2010-28 modifies Step 1 of the goodwill impairment test so that for reporting units with zero or negative carrying amounts, an entity is required to perform Step 2 of the goodwill impairment test if it is more likely than not based on an assessment of qualitative indicators that goodwill impairment exists. In determining whether it is more likely than not that goodwill impairment exists, an entity should consider whether there are any adverse qualitative factors indicating that impairment may exist. ASU 2010-28 is effective for fiscal years, and interim periods within those years, beginning after December 15, 2010. Early adoption is not permitted. The adoption of ASU 2010-28 during the first quarter of 2011 did not have a material impact on our condensed consolidated financial statements.
  
 
18

 
  
In October 2009, the Financial Accounting Standards Boards (“FASB”) issued Accounting Standards Update (“ASU”) No. 2009-13, “Multiple-Deliverable Revenue Arrangements” (“ASU 2009-13”).  ASU 2009-13 establishes the accounting and reporting guidance for arrangements including multiple revenue-generating activities. This ASU provides amendments to the criteria for separating deliverables, measuring and allocating arrangement consideration to one or more units of accounting. The amendments in this ASU also establish a selling price hierarchy for determining the selling price of a deliverable. Significantly enhanced disclosures are also required to provide information about a vendor’s multiple-deliverable revenue arrangements, including information about the nature and terms, significant deliverables, and its performance within arrangements. The amendments also require providing information about the significant judgments made and changes to those judgments and about how the application of the relative selling-price method affects the timing or amount of revenue recognition. The amendments in ASU 2009-13 are effective prospectively for revenue arrangements entered into or materially modified in the fiscal years beginning on or after June 15, 2010.  The adoption of ASU 2009-13 during the first quarter of 2011 did not have a material impact on our condensed consolidated financial statements.
 
In October 2009, the FASB issued ASU No. 2009-14, “Certain Revenue Arrangements That Include Software Elements” (“ASU 2009-14”).  ASU 2009-14 changes the accounting model for revenue arrangements that include both tangible products and software elements that are “essential to the functionality,” and scopes these products out of current software revenue guidance. The new guidance will include factors to help companies determine what software elements are considered “essential to the functionality.” The amendments will now subject software-enabled products to other revenue guidance and disclosure requirements, such as guidance surrounding revenue arrangements with multiple-deliverables. The amendments for ASU 2009-14 are effective prospectively for revenue arrangements entered into or materially modified in the fiscal years beginning on or after June 15, 2010. Early application is permitted. The adoption of ASU 2009-14 during the first quarter of 2011 did not have a material impact on our condensed consolidated financial statements.
 
Recent Accounting Pronouncements

New accounting standards that have been issued by the FASB or other standards-setting bodies are not expected to have a material impact on the Company’s consolidated financial statements.
 
Off-Balance Sheet Arrangements
 
Except for the commitments arising from our operating lease arrangements, we have no other off-balance sheet arrangements that are reasonably likely to have a material effect on our financial statements.
 
Forward-Looking Statements

This Quarterly Report on Form 10-Q and the information incorporated herein by reference contain forward-looking statements that involve a number of risks and uncertainties. Although our forward-looking statements reflect the good faith judgment of our management, these statements can only be based on facts and factors currently known by us. Consequently, these forward-looking statements are inherently subject to risks and uncertainties, and actual results and outcomes may differ materially from results and outcomes discussed in the forward-looking statements. For a summary of such risks and uncertainties, please see Risk Factors located in our Annual Report on Form 10-K for the year ended December 31, 2010 filed with the Securities and Exchange Commission on March 18, 2011.
 
Forward-looking statements can be identified by the use of forward-looking words such as “believes,” “expects,” “hopes,” “may,” “will,” “plan,” “intends,” “estimates,” “could,” “should,” “would,” “continue,” “seeks,” “pro forma,” or “anticipates,” or other similar words (including their use in the negative), or by discussions of future matters such as the development of new products, technology enhancements, possible changes in legislation and other statements that are not historical.
 
The cautionary statements made in this report are intended to be applicable to all related forward-looking statements wherever they may appear in this report. We urge you not to place undue reliance on these forward-looking statements, which speak only as of the date of this report. Except as required by law, we assume no obligation to update our forward-looking statements, even if new information becomes available in the future.
 
Item 3.  Quantitative and Qualitative Disclosures About Market Risk
 
As a Smaller Reporting Company as defined by Rule 12b-2 of the Exchange Act and in item 10(f)(1) of Regulation S-K, we are electing scaled disclosure reporting obligations and therefore are not required to provide the information requested by this Item.
   
 
19

 
  
Item 4.  Controls and Procedures
 
Evaluation of Disclosure Controls
 
We maintain "disclosure controls and procedures," as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the "Exchange Act"), that are designed to ensure that information required to be disclosed by us in reports that we file or submit under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in Securities and Exchange Commission rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer, as appropriate, to allow timely decisions regarding required disclosure. In designing and evaluating our disclosure controls and procedures, management recognizes that disclosure controls and procedures, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the disclosure controls and procedures are met. Additionally, in designing disclosure controls and procedures, our management was required to apply its judgment in evaluating the cost-benefit relationship of possible disclosure controls and procedures. The design of any disclosure controls and procedures is also based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions.

During the course of our evaluation, our Chief Executive Officer and VP of Finance have concluded that our disclosure controls and procedures were effective at the reasonable assurance level as of June 30, 2011.

Changes in Internal Control over Financial Reporting
 
During the period covered by this report, there were no changes in our internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
 
PART II – OTHER INFORMATION
 
Item 1.  Legal Proceedings

In the normal course of business, the Company is occasionally named as a defendant in various lawsuits. On September 7, 2010, an action was filed in the United States District Court Eastern District of Texas by Wordcheck Tech, LLC (the “Plaintiff”) against the Company as well as other co-defendants. In this matter, the Plaintiff's claim against the Company is that the ePrism e-mail filter products, which are manufactured by an unrelated third party and sold by the Company, allegedly infringe upon U.S. Patent No. 6,782,510 entitled “Word Checking Tool For Controlling The Language Content In Documents Using Dictionaries With Modifyable Status Fields” which was issued on August 24, 2004. The Plaintiff is seeking a judgment in favor of Plaintiff, including a permanent injunction, and is seeking an award of unspecified damages. The Company disputes the alleged infringement and intends to vigorously defend its interests in this matter.

Item 1A.  Risk Factors
 
As a Smaller Reporting Company as defined by Rule 12b-2 of the Exchange Act and in item 10(f)(1) of Regulation S-K, we are electing scaled disclosure reporting obligations and therefore are not required to provide the information requested by this Item.
 
Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds
 
None.
 
Item 3.  Defaults Upon Senior Securities
 
None.
 
Item 4.  [Removed and Reserved]

Item 5.  Other Information
 
None.
   
 
20

 
  
Item 6.  Exhibits

3.1
  
Amended and Restated Certificate of Incorporation of St. Bernard Software, Inc. (formerly known as Sand Hill IT Security Acquisition Corp.) (incorporated herein by reference to Exhibit 3.1.1 to the Company’s Registration Statement on Form S-4 initially filed with the Securities and Exchange Commission on December 16, 2005).
   
3.2
  
Amended and Restated Bylaws of St. Bernard Software, Inc. (formerly known as Sand Hill IT Security Acquisition Corp.) (incorporated herein by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K initially filed with the Securities and Exchange Commission on April 5, 2007).
     
3.3
  
Amended and Restated Certificate of Incorporation of EdgeWave, Inc. (formerly known as St. Bernard Software, Inc.) (incorporated herein by reference to Item 5.07 to the Company’s Current Report on Form 8-K initially filed with the Securities and Exchange Commission on June 21, 2011).
   
4.1
  
Specimen Unit Certificate of St. Bernard Software, Inc. (formerly known as Sand Hill IT Security Acquisition Corp.) (incorporated herein by reference to Exhibit 4.1 to the Company’s Amendment No. 2 to the Registration Statement on Form S-1 (File No. 333-114861) filed with the Securities and Exchange Commission on June 23, 2004).
   
4.2
  
Specimen Common Stock Certificate of St. Bernard Software, Inc. (formerly known as Sand Hill IT Security Acquisition Corp.) (incorporated herein by reference to Exhibit 4.2 to the Company’s Amendment No. 2 to the Registration Statement on Form S-1 (File No. 333-114861) filed with the Securities and Exchange Commission on June 23, 2004).
   
4.3
  
Specimen Warrant Certificate of St. Bernard Software, Inc. (formerly known as Sand Hill IT Security Acquisition Corp.) (incorporated herein by reference to Exhibit 4.3 to the Company’s Amendment No. 2 to the Registration Statement on Form S-1 (File No. 333-114861) filed with the Securities and Exchange Commission on June 23, 2004).
   
4.4
 
Warrant issued by St. Bernard Software, Inc. on May 16, 2007 to Silicon Valley Bank (incorporated herein by reference to Exhibit 4.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on May 23, 2007).
     
4.5
 
Warrant issued by St. Bernard Software, Inc. on January 25, 2008 to Agility Capital, LLC (incorporated herein by reference to Exhibit 4.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on January 31, 2008).
     
4.6
 
Warrant issued by St. Bernard Software, Inc. on January 25, 2008 to Silicon Valley Bank (incorporated herein by reference to Exhibit 4.2 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on January 31, 2008).
   
4.7
 
Warrant issued by St. Bernard Software, Inc. on July 21, 2008 to Partners for Growth II, L.P. (incorporated herein by reference to Exhibit 4.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on July 28, 2008).
     
4.8
 
Warrant Purchase Agreement between St. Bernard Software, Inc. and Partners for Growth II, L.P. dated July 21, 2008 (incorporated herein by reference to Exhibit 4.2 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on July 28, 2008).
     
4.9
  
Warrant Purchase Agreement among Humphrey P. Polanen and Newbridge Securities Corporation and I-Bankers Securities Incorporated (incorporated herein by reference to Exhibit 10.13 to the Company’s Registration Statement on Form S-1 (File No. 333-114861) filed with the Securities and Exchange Commission on April 26, 2004.)
     
4.10
  
Warrant Purchase Agreement between St. Bernard Software, Inc. and RWI Ventures II, L.P. dated July 28, 2010 (incorporated herein by reference to Exhibit 10.4 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on August 3, 2010).
     
4.11
  
Convertible Note Agreement between St. Bernard Software, Inc. and certain Noteholders dated July 28, 2010 (incorporated herein by reference to Exhibit 10.3 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on August 3, 2010).
   
 
21

 
   
10.1
  
St. Bernard Software, Inc. Amended and Restated 2005 Stock Option Plan (incorporated herein by reference to Exhibit 99.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on January 4, 2008).
     
10.2
  
St. Bernard Software, Inc. 2006 Employee Stock Purchase Plan (incorporated herein by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on December 22, 2006).
     
10.3
  
St. Bernard Software, Inc. 2006 Recruitment Equity Incentive Plan (incorporated herein by reference to Exhibit 99.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on December 22, 2006).
     
10.4
 
Loan and Security Agreement between St. Bernard Software, Inc. and Silicon Valley Bank dated May 11, 2007 (incorporated herein by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on May 23, 2007).
     
10.5
 
Third Amendment to Loan and Security Agreement between St. Bernard Software, Inc. and Silicon Valley Bank dated January 25, 2008 (incorporated herein by reference to Exhibit 10.4 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on January 31, 2008).
     
10.6
 
Intellectual Property Security Agreement between St. Bernard Software, Inc. and Silicon Valley Bank dated January 25, 2008 (incorporated herein by reference to Exhibit 10.5 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on January 31, 2008).
     
10.7*
 
Employment Agreement between St. Bernard Software, Inc. and Louis E. Ryan executed February 10, 2009 (incorporated herein by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on February 11, 2009).
   
10.8
 
Fifth Amendment to Loan and Security Agreement between St. Bernard Software, Inc. and Silicon Valley Bank dated February 27, 2009 (incorporated herein by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on March 6, 2009).
     
10.9*
 
Employment agreement between St. Bernard Software, Inc. and Thalia Gietzen executed June 15, 2009 (incorporated herein by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on July 13, 2009).
     
10.10*
 
Amended Employment Agreement between St. Bernard Software, Inc. and Louis E. Ryan executed January 19, 2010 (incorporated herein by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on January 25, 2010).
     
10.11
 
Sixth Amendment to Loan and Security Agreement between St. Bernard Software, Inc. and Silicon Valley Bank dated March 23, 2010 (incorporated herein by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on March 25, 2010).
     
10.12*
 
Employment agreement between St. Bernard Software, Inc. and Brian Nugent executed April 28, 2010 (incorporated herein by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on May 4, 2010).
     
10.13
 
Lease Agreement between St. Bernard Software, Inc. and Kilroy Realty, L.P., dated August 2, 2010 (incorporated herein by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on August 6, 2010).
     
10.14
 
Seventh Amendment to Loan and Security Agreement between St. Bernard Software, Inc. and Silicon Valley Bank dated September 29, 2010 (incorporated herein by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on October 5, 2010).
     
10.15
 
Asset Purchase Agreement between St. Bernard Software, Inc. and Red Condor, Inc. dated July 28, 2010 (incorporated herein by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on August 3, 2010.)
     
10.16
 
Amendment No. 1 to the 8-K originally filed on August 3, 2010 for the Asset Purchase Agreement between St. Bernard Software, Inc. and Red Condor, Inc. dated July 28, 2010 (incorporated herein by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on October 13, 2010.)
     
10.17*
 
Amended Employment Agreement between St. Bernard Software, Inc. and Thalia Gietzen executed March 24, 2011 (incorporated herein by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on March 30, 2011).
   
 
22

 
   
10.18
 
Eighth Amendment to Loan and Security Agreement between St. Bernard Software, Inc. and Silicon Valley Bank dated May 12, 2011 (incorporated herein by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on May 17, 2011).
     
10.18
 
Ninth Amendment to Loan and Security Agreement between EdgeWave, Inc. and Silicon Valley Bank dated June 30, 2011 (incorporated herein by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on July 7, 2011).
     
31.1
 
Certification of Chief Executive Officer Pursuant to Rule 13a-14(a) or Rule 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 Chief Financial Officer Pursuant to Rule 13a-14(a) or Rule 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 Chief 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 Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
     
101.INS
 
XBRL Instance Document
101.SCH
 
XBRL Schema Document
101.CAL
 
XBRL Calculation Linkbase Document
101.LAB
 
XBRL Label Linkbase Document
101.PRE
 
XBRL Presentation Linkbase Document
101.DEF
 
XBRL Definition Linkbase Document
___________________
*
Management contract or compensatory plan or arrangement
  
 
23

 
 
SIGNATURES
 
In accordance with Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
 
 
EDGEWAVE, INC.
     
     
Dated: August 15, 2011
By:
/s/ Louis E. Ryan
   
Louis E. Ryan
Chief Executive Officer and
Chairman of the Board of Directors
 

 
 
 
 
 
24