Delaware
|
|
52-2263942
|
(State
or Other Jurisdiction of
|
|
(I.R.S.
Employer
|
Incorporation
or Organization)
|
|
Identification
No.)
|
10 Sixth
Road
|
|
|
Woburn,
Massachusetts
|
|
01801
|
(Address
of Principal Executive Offices)
|
|
(Zip
Code)
|
Page
|
||||
Part I
|
Financial
Information
|
|
||
|
|
|
||
Item
1.
|
Financial
Statements (unaudited)
|
|
|
|
|
|
|
||
|
Consolidated
Balance Sheets as of December 31, 2007 and September 30,
2007
|
|
4
|
|
|
|
|
||
|
Consolidated
Statements of Operations for the three months ended December 31, 2007
and 2006
|
|
5
|
|
|
|
|
||
|
Consolidated
Statements of Cash Flows for the three months ended December 31, 2007
and 2006
|
|
6
|
|
|
|
|
||
|
Notes
to Consolidated Financial Statements
|
|
7
|
|
|
|
|
||
Item
2.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
|
12
|
|
|
|
|
||
Item
3.
|
Controls
and Procedures
|
|
20
|
|
|
|
|
||
Part II
|
Other
Information
|
|
||
|
|
|
||
Item 1.
|
Legal
Proceedings
|
|
21
|
|
|
|
|
||
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
|
21
|
|
|
|
|
||
Item
3.
|
Defaults
Upon Senior Securities
|
|
22
|
|
|
|
|
||
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
|
22
|
|
|
|
|
||
Item
5.
|
Other
Information
|
|
22
|
|
|
|
|
||
Item
6.
|
Exhibits
|
|
22
|
|
|
|
|
||
Signatures
|
|
23
|
Item
1.
|
Financial
Statements.
|
December
31, 2007
|
September
30, 2007
|
|||||||
(unaudited)
|
||||||||
Assets
|
||||||||
Current
assets:
|
||||||||
Cash
and cash equivalents
|
$ | 4,768 | $ | 5,219 | ||||
Accounts
receivable, net of allowance of $101
|
3,033 | 2,892 | ||||||
Unbilled
receivables
|
471 | 355 | ||||||
Prepaid
expenses
|
387 | 192 | ||||||
Total
current assets
|
8,659 | 8,658 | ||||||
Property
and equipment, net
|
1,055 | 961 | ||||||
Definite-lived
intangible assets
|
1,355 | 1,441 | ||||||
Goodwill
|
14,725 | 14,426 | ||||||
Other
assets
|
345 | 273 | ||||||
Total
assets
|
$ | 26,139 | $ | 25,759 | ||||
Liabilities
and stockholders’ equity
|
||||||||
Current
liabilities:
|
||||||||
Capital
lease obligations – current
|
$ | 125 | $ | 76 | ||||
Accounts
payable
|
990 | 652 | ||||||
Deferred
revenue
|
718 | 725 | ||||||
Accrued
liabilities
|
1,147 | 1,266 | ||||||
Total
current liabilities
|
2,980 | 2,719 | ||||||
Capital
lease obligations, less current portion
|
124 | 146 | ||||||
Other
long term liabilities
|
19 | 19 | ||||||
Total
liabilities
|
3,123 | 2,884 | ||||||
Commitments
|
||||||||
Stockholders’
equity:
|
||||||||
Preferred
stock - $0.001 par value; 1,000,000 shares authorized;
none
issued and outstanding
|
− | − | ||||||
Common
stock - $.001 par value; 20,000,000 shares authorized, 8,797,117 and
8,648,950 shares issued and outstanding, respectively
|
9 | 9 | ||||||
Additional
paid-in capital
|
29,009 | 28,908 | ||||||
Accumulated
deficit
|
(6,023 | ) | (6,060 | ) | ||||
Accumulated
other comprehensive income
|
21 | 18 | ||||||
Total
stockholders’ equity
|
23,016 | 22,875 | ||||||
Total
liabilities and stockholders’ equity
|
$ | 26,139 | $ | 25,759 |
Three months ended
|
||||||||
December
31,
2007
|
December 31,
2006
|
|||||||
Revenue:
|
||||||||
Web
development services
|
$ | 3,336 | $ | 1,848 | ||||
Managed
services
|
690 | 308 | ||||||
Product
license & subscriptions
|
177 | 153 | ||||||
Total
revenue
|
4,203 | 2,309 | ||||||
Cost
of revenue:
|
||||||||
Web
development services
|
1,832 | 1,052 | ||||||
Managed
services
|
164 | 82 | ||||||
Product
license & subscriptions
|
26 | 7 | ||||||
Total
cost of revenue
|
2,022 | 1,141 | ||||||
Gross
profit
|
2,181 | 1,168 | ||||||
Operating
expenses:
|
||||||||
Sales
& marketing
|
1,067 | 789 | ||||||
General
& administrative
|
745 | 461 | ||||||
Depreciation
& amortization
|
194 | 48 | ||||||
Research
& development
|
166 | 155 | ||||||
Total
operating expenses
|
2,172 | 1,453 | ||||||
Income
/ (loss) from operations
|
9 | (285 | ) | |||||
Interest
income (expense)
|
28 | (345 | ) | |||||
Loss
before income taxes
|
37 | (630 | ) | |||||
Income
taxes
|
- | - | ||||||
Net
income / (loss)
|
$ | 37 | $ | (630 | ) | |||
Net
income / (loss) per share:
|
||||||||
Basic and diluted
|
$ | 0.00 | $ | (0.15 | ) | |||
Number
of weighted average shares:
|
||||||||
Basic and diluted
|
8,676,408 | 4,273,833 |
Three months ended
December 31,
|
||||||||
2007
|
2006
|
|||||||
Cash
flows from operating activities:
|
||||||||
Net
income (loss)
|
$ | 37 | $ | (630 | ) |
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
||||||||
Depreciation
|
118 | 48 | ||||||
Amortization
of intangible assets
|
86 | 32 | ||||||
Amortization
of debt discount and deferred financing fees
|
— | 258 | ||||||
Stock-based
compensation
|
55 | 91 | ||||||
Changes
in operating assets and liabilities, net of acquired assets and
liabilities:
|
||||||||
Accounts
receivable and unbilled receivables
|
(257 | ) | (316 | ) | ||||
Other
assets
|
(274 | ) | (203 | ) | ||||
Accounts
payable and accrued liabilities
|
220 | 159 | ||||||
Deferred
revenue
|
(10 | ) | 241 | |||||
Total
adjustments
|
(62 | ) | 310 | |||||
Net
cash used in operating activities
|
(25 | ) | (320 | ) | ||||
Cash
flows from investing activities:
|
||||||||
Contingent
acquisition payments
|
(221 | ) | (63 | ) | ||||
Equipment
and improvements expenditures
|
(138 | ) | (28 | ) | ||||
Net
cash used in investing activities
|
(359 | ) | (91 | ) | ||||
Cash
flows from financing activities:
|
||||||||
Principal
payments on capital leases
|
(67 | ) | (11 | ) | ||||
Net
cash used in financing activities
|
(67 | ) | (11 | ) | ||||
Net
decrease in cash and cash equivalents
|
(451 | ) | (422 | ) | ||||
Cash
and cash equivalents, beginning of period
|
5,219 | 591 |
Cash
and cash equivalents, end of period
|
$ | 4,768 | $ | 169 | ||||
Supplemental
cash flow information:
|
||||||||
Cash paid
for:
|
||||||||
Interest
|
$ | 18 | $ | 75 | ||||
Non
cash activities:
|
||||||||
Issuance
of common stock for contingent acquisition payments
|
$ | 67 | $ | — | ||||
Purchase
of capital equipment through capital leases
|
$ | 70 | $ | — |
December
31, 2007
|
||||
Goodwill
balance at beginning of period
|
$
|
14,426
|
||
Contingent
acquisition payments
|
299
|
|||
Goodwill
impaired during the year
|
—
|
|||
Goodwill
balance at end of period
|
$
|
14,725
|
As
of December 31, 2007
|
||||||||||||||||
|
Useful Lives
in |
Gross Asset |
Accumulated Amortization |
Net Amount |
||||||||||||
Intangible
assets:
|
||||||||||||||||
Domain
and trade names
|
10
|
$ | 39 | $ | (15 | ) | $ | 24 | ||||||||
Customer
related
|
5
|
1,403 | (268 | ) | 1,135 | |||||||||||
Non-compete
contracts
|
5
|
361 | (165 | ) | 196 | |||||||||||
Acquired
software
|
3
|
95 | (95 | ) | − | |||||||||||
Total
intangible assets
|
$ | 1,898 | $ | (543 | ) | $ | 1,355 |
Weighted
Average Per Share
|
||||||||||||||||
Options Granted |
Weighted Average |
Estimated Fair Value
of |
Intrinsic Value |
|||||||||||||
Three
Months Ended December 31, 2007
|
336,000 | $ | 3.63 | $ | 3.59 – 3.69 | $ | — |
Stock Prices |
Stock Volatility |
Risk
Free Rate of
Return |
Dividend Rate |
Expected Option
Life |
Option Exercise |
||||||||
Three
Months Ended
December
31, 2007
|
$ 3.59 -
$3.69
|
54.0%
|
3.41% -
4.04%
|
0%
|
5.0
|
$ 3.59 -
$3.69
|
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
|
|||||||||
$ |
0.003
|
6,667
|
4.75
|
$
|
0.0030
|
6,667
|
$
|
0.0030
|
||||||
$ |
0.3573
|
3,220
|
4.16
|
0.3573
|
3,220
|
0.3573
|
||||||||
$ |
1.0716
|
29,675
|
4.16
|
1.0716
|
29,675
|
1.0716
|
||||||||
$ |
1.20
|
43,111
|
6.96
|
1.2000
|
43,111
|
1.2000
|
||||||||
$ |
3.00
|
254,974
|
5.30
|
3.0000
|
253,304
|
3.0000
|
||||||||
$ |
3.59
|
181,000
|
9.95
|
3.5900
|
−
|
3.5900
|
||||||||
$ |
3.69
|
155,000
|
9.82
|
3.6900
|
−
|
3.6900
|
||||||||
$ |
3.75
|
552,687
|
7.96
|
3.7500
|
304,905
|
3.7500
|
||||||||
$ |
3.92
|
37,400
|
9.67
|
3.9200
|
37,400
|
3.9200
|
||||||||
$ |
4.60
|
37,000
|
9.52
|
4.6000
|
−
|
4.6000
|
||||||||
$ |
4.90
|
42,500
|
9.51
|
4.9000
|
42,500
|
4.9000
|
||||||||
$ | ||||||||||||||
1,343,234
|
720,782
|
Shares
Covered
by
Options
|
Exercise
Price per
Share
|
Weighted
Average
Exercise
Price
|
Weighted
Average
Remaining
Contractual Term
|
Aggregate
Intrinsic Value
(in thousands)
|
||||||||||||||||
Balance,
September 30, 2007
|
1,077,831 |
$0.003
to $4.90
|
$ | 3.18 | ||||||||||||||||
Granted
|
336,000 |
3.59
to 3.69
|
3.63 | |||||||||||||||||
Exercised
|
(6,667 | ) |
$0.003
|
0.003 | ||||||||||||||||
Forfeited
|
(63,930 | ) |
3.59
– 3.75
|
3.72 | ||||||||||||||||
Balance,
December 31, 2007
|
1,343,234 |
$0.003
to 4.90
|
$ | 3.48 | 7.57 |
$
|
637,160 |
Item 2.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations.
|
Three
months ended
|
December
31,
|
|||||||||||||||
2007
|
2006
|
Change
$
|
Change
%
|
|||||||||||||
Total
revenue
|
$ | 4,203 | $ | 2,309 | $ | 1,894 | 82 | % | ||||||||
Gross
profit
|
2,181 | 1,168 | 1,013 | 87 | % | |||||||||||
Income
(loss) from operations
|
9 | (285 | ) | 294 | 103 | % | ||||||||||
Net
income (loss)
|
37 | (630 | ) | 667 | 106 | % | ||||||||||
EBITDA
|
$ | 314 | $ | (114 | ) | $ | 428 | 375 | % |
Three
months ended
|
December
31,
|
|||||||
2007
|
2006
|
|||||||
Net
income (loss)
|
$ | 37 | $ | (630 | ) | |||
Plus:
|
||||||||
Interest
expense
|
18 | 345 | ||||||
Depreciation
|
118 | 48 | ||||||
Amortization
|
86 | 32 | ||||||
Stock
Compensation
|
55 | 91 | ||||||
EBITDA
|
$ | 314 | $ | (114 | ) |
|
Allowance
for doubtful accounts;
|
|
Revenue
recognition;
|
|
Accounting
for goodwill and other intangible assets; and
|
|
Accounting
for stock-based compensation.
|
Item 3.
|
Controls
and Procedures.
|
Item 1.
|
Legal
Proceedings.
|
Item 2.
|
Unregistered
Sales of Equity Securities and Use of
Proceeds.
|
Date
|
Number
|
Exercise
Price
|
||||||
October
26, 2007
|
155,000
|
$
|
3.69
|
|||||
December
12, 2007
|
181,000
|
$
|
3.59
|
Item
3.
|
Defaults
Upon Senior Securities.
|
Item4.
|
Submission
of Matters to a Vote of Security
Holders.
|
Item
5.
|
Other
Information.
|
Item
6.
|
Exhibits.
|
Exhibit No.
|
Description
of Document
|
||
31.1
|
CEO
Certification required by Rule 13a-14(a) or Rule
15d-14(a).
|
||
31.2
|
CFO
Certification required by Rule 13a-14(a) or Rule
15d-14(a).
|
||
32.1
|
CEO
Certification required by Rule 13a-14(b) or Rule 15d-14(b) and Section
1350 of Chapter 63 of Title 18 of the United States Code (18 U.S.C.
§1350).
|
||
32.2
|
CFO
Certification required by Rule 13a-14(b) or Rule 15d-14(b) and Section
1350 of Chapter 63 of Title 18 of the United States Code (18 U.S.C.
§1350).
|
Bridgeline
Software, Inc.
|
||
(Registrant)
|
||
February
xx, 2008
|
/s/ Thomas
L. Massie
|
|
Date
|
Thomas
L. Massie
Chief
Executive Officer
(Principal
Executive Officer)
|
|
February
xx, 2008
|
/s/ Gary
M. Cebula
|
|
Date
|
Gary
M. Cebula
Chief
Financial Officer
(Principal
Financial Officer)
|
|
February xx,
2008
|
/s/ Timothy
S. O’Neil
|
|
Date
|
Timothy
S. O’Neil
Chief
Accounting Officer
(Principal
Accounting Officer)
|
Exhibit No.
|
Description
of Document
|
||
31.1
|
CEO
Certification required by Rule 13a-14(a) or Rule
15d-14(a).
|
||
31.2
|
CFO
Certification required by Rule 13a-14(a) or Rule
15d-14(a).
|
||
32.1
|
CEO
Certification required by Rule 13a-14(b) or Rule 15d-14(b) and Section
1350 of Chapter 63 of Title 18 of the United States Code (18 U.S.C.
§1350).
|
||
32.2
|
CFO
Certification required by Rule 13a-14(b) or Rule 15d-14(b) and Section
1350 of Chapter 63 of Title 18 of the United States Code (18 U.S.C.
§1350).
|