Back to GetFilings.com
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
------------------------------------
FORM 10-Q
(Mark One)
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2004
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 000-24389
VASCO DATA SECURITY INTERNATIONAL, INC.
(Exact Name of Registrant as Specified in Its Charter)
DELAWARE 36-4169320
(State or Other Jurisdiction of (I.R.S. Employer
Incorporation or Organization) Identification No.)
1901 SOUTH MEYERS ROAD, SUITE 210
OAKBROOK TERRACE, ILLINOIS 60181
(Address of Principal Executive Offices)(Zip Code)
Registrant's telephone number, including area code: (630) 932-8844
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 [X] No [ ]
Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act).
Yes [ ] No [X]
As of July 31, 2004, 32,574,467 shares of the Company's Common Stock,
$.001 par value per share ("Common Stock"), were outstanding.
VASCO DATA SECURITY INTERNATIONAL, INC.
FORM 10-Q
FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2004
TABLE OF CONTENTS
PAGE NO.
PART I. FINANCIAL INFORMATION
Item 1. Consolidated Financial Statements:
Consolidated Balance Sheets as of
June 30, 2004 (Unaudited) and December 31, 2003........................ 3
Consolidated Statements of Operations (Unaudited)
for the three and six months ended June 30, 2004 and 2003.............. 4
Consolidated Statements of Comprehensive Income (Unaudited)
for the three and six months ended June 30, 2004 and 2003.............. 5
Consolidated Statements of Cash Flows (Unaudited)
for the six months ended June 30, 2004 and 2003........................ 6
Notes to Consolidated Financial Statements............................. 7
Item 2. Management's Discussion and Analysis of Financial Condition and
Results of Operations.................................................. 9
Item 3. Quantitative and Qualitative Disclosures about Market Risk............. 17
Item 4. Controls and Procedures................................................ 17
PART II. OTHER INFORMATION
Item 4 Submission of Matters to a Vote of Security Holders.................... 17
Item 6. Exhibits and Reports on Form 8-K....................................... 18
SIGNATURES...................................................................... 18
CERTIFICATIONS.................................................................. 19
- -----------------------
This report contains the following trademarks of the Company, some
of which are registered: VASCO, AccessKey, VACMan Server and VACMan/CryptaPak,
AuthentiCard and Digipass.
-2-
PART I. FINANCIAL INFORMATION
ITEM 1. CONSOLIDATED FINANCIAL STATEMENTS
VASCO DATA SECURITY INTERNATIONAL, INC.
CONSOLIDATED BALANCE SHEETS
JUNE 30, DECEMBER 31,
2004 2003
------------ ------------
(UNAUDITED)
ASSETS
CURRENT ASSETS:
Cash $ 6,204,810 $ 4,817,114
Restricted cash 144,984 -
Accounts receivable, net of allowance for doubtful accounts 4,565,901 2,522,670
Inventories, net 995,920 1,074,647
Prepaid expenses 373,803 476,353
Deferred income taxes 69,881 69,881
Foreign sales tax receivable 237,258 362,372
Other current assets 365,190 334,621
------------ ------------
Total current assets 12,957,747 9,657,658
Property and equipment:
Furniture and fixtures 1,905,390 1,940,399
Office equipment 2,194,396 2,221,220
------------ ------------
4,099,786 4,161,619
Accumulated depreciation (3,348,749) (3,279,527)
------------ ------------
Property and equipment, net 751,037 882,092
Intangible assets, net of accumulated amortization 1,215,205 1,378,362
Goodwill 249,967 249,967
Note receivable and investment in SSI 966,267 1,132,499
Other assets 75,039 82,602
------------ ------------
TOTAL ASSETS $ 16,215,262 $ 13,383,180
============ ============
LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
Accounts payable $ 2,214,586 $ 1,697,950
Deferred revenue 620,940 386,446
Accrued wages and payroll taxes 1,252,708 1,514,729
Income taxes payable 756,783 (197,360)
Other accrued expenses 980,027 1,037,840
------------ ------------
Total current liabilities 5,825,044 4,439,605
STOCKHOLDERS' EQUITY:
Series D Convertible Preferred Stock, $10,000 par value - 500,000 shares authorized
398 shares issued and outstanding in 2004, 800 shares issued and outstanding in 2003 2,878,161 5,785,829
Common stock, $.001 par value - 75,000,000 shares authorized; 32,571,842 shares
issued and outstanding in 2004, 30,425,284 shares issued and outstanding in 2003 32,572 30,425
Additional paid-in capital 50,283,616 47,167,362
Accumulated deficit (42,303,684) (43,693,494)
Accumulated other comprehensive loss -
Cumulative translation adjustment (500,447) (346,547)
------------ ------------
Total stockholders' equity 10,390,218 8,943,575
------------ ------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $ 16,215,262 $ 13,383,180
============ ============
See accompanying notes to consolidated financial statements.
-3-
\
VASCO DATA SECURITY INTERNATIONAL, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
THREE MONTHS ENDED SIX MONTHS ENDED
JUNE 30, JUNE 30,
--------------------------- ---------------------------
2004 2003 2004 2003
------------ ------------ ------------ ------------
Net revenues $ 7,173,771 $ 5,952,649 $ 13,195,018 $ 11,071,117
Cost of goods sold 2,098,857 2,422,199 3,674,246 4,581,419
------------ ------------ ------------ ------------
Gross profit 5,074,914 3,530,450 9,520,772 6,489,698
Operating costs:
Sales and marketing 2,149,405 1,531,410 4,242,449 3,208,345
Research and development 663,127 595,545 1,370,842 1,118,863
General and administrative 783,588 715,112 1,529,566 1,454,620
Non-cash compensation 145 5,840 82 8,343
------------ ------------ ------------ ------------
Total operating costs 3,596,265 2,847,907 7,142,939 5,790,171
Operating income from continuing operations 1,478,649 682,543 2,377,833 699,527
Interest income (expense), net 25,245 (47,832) 54,014 (97,069)
Other income (expense), net (31,763) 180,347 44,882 380,717
------------ ------------ ------------ ------------
Income before income taxes 1,472,131 815,058 2,476,729 983,175
Provision for income taxes 519,226 264,462 941,157 264,462
------------ ------------ ------------ ------------
Net income from continuing operations 952,905 550,596 1,535,572 718,713
Discontinued operations:
Income from discontinued operations, net of tax - 170,225 - 483,459
------------ ------------ ------------ ------------
Net income 952,905 720,821 1,535,572 1,202,172
Preferred stock accretion and dividends (64,921) (290,996) (145,761) (581,992)
------------ ------------ ------------ ------------
Net income available to common shareholders $ 887,984 $ 429,825 $ 1,389,811 $ 620,180
============ ============ ============ ============
Basic and diluted net income per common share:
Income from continuing operations $ 0.03 $ 0.01 $ 0.04 $ -
Income from discontinued operations - - - 0.02
------------ ------------ ------------ ------------
$ 0.03 $ 0.01 $ 0.04 $ 0.02
============ ============ ============ ============
Weighted average common shares outstanding:
Basic 31,937,943 28,389,484 31,552,751 28,389,484
============ ============ ============ ============
Dilutive 35,240,319 28,436,854 32,266,441 28,419,508
============ ============ ============ ============
See accompanying notes to consolidated financial statements.
-4-
VASCO DATA SECURITY INTERNATIONAL, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(UNAUDITED)
THREE MONTHS ENDED SIX MONTHS ENDED
JUNE 30, JUNE 30,
--------------------- ------------------------
2004 2003 2004 2003
--------- --------- ----------- -----------
Net income $ 952,905 $ 720,821 $ 1,535,572 $ 1,202,172
Other comprehensive loss -
cumulative translation adjustment (13,715) (80,911) (153,900) (139,269)
--------- --------- ----------- -----------
Comprehensive income $ 939,190 $ 639,910 $ 1,381,672 $ 1,062,903
========= ========= =========== ===========
See accompanying notes to consolidated financial statements.
-5-
VASCO DATA SECURITY INTERNATIONAL, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
SIX MONTHS ENDED JUNE 30,
-------------------------
2004 2003
----------- -----------
Cash flows from operating activities:
Net income from continuing operations $ 1,535,572 $ 718,713
Adjustments to reconcile net income from continuing operations
to net cash provided by operating activities:
Depreciation and amortization 332,638 550,103
Non-cash compensation expense 82 8,343
Changes in assets and liabilities, net of effects of acquisitions:
Accounts receivable, net (2,198,512) (712,952)
Inventories, net 40,972 57,930
Prepaid expenses 89,782 88,937
Foreign sales tax receivable 115,838 (193,389)
Other current assets (12,212) (13,106)
Other assets 6,620 -
Accounts payable 593,851 470,161
Deferred revenue 254,003 462,665
Accrued wages and payroll taxes (208,605) (374,066)
Income taxes payable 982,066 203,721
Accrued expenses (33,919) 288,704
Net cash provided by discontinued operations - 254,498
----------- -----------
Net cash provided by operating activities 1,498,176 1,810,262
----------- -----------
Cash flows from investing activities:
Acquisition of Identikey, Ltd. - (7,341)
Additions to property and equipment (71,931) (11,843)
Increase in restricted cash (144,984) -
Payments received on note receivable 147,523 -
----------- -----------
Net cash used in investing activities (69,392) (19,184)
----------- -----------
Cash flows from financing activities:
Repayment of debt - (124,048)
Proceeds from exercise of stock options 76,115 -
Dividends paid on preferred stock (11,382) -
----------- -----------
Net cash provided by (used in) financing activities 64,733 (124,048)
----------- -----------
Effect of exchange rate changes on cash (105,821) (299,937)
----------- -----------
Net increase in cash 1,387,696 1,367,093
Cash, beginning of period 4,817,114 2,615,935
----------- -----------
Cash, end of period $ 6,204,810 $ 3,983,028
=========== ===========
See accompanying notes to consolidated financial statements.
-6-
VASCO DATA SECURITY INTERNATIONAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
BASIS OF PRESENTATION
The accompanying unaudited consolidated financial statements include the
accounts of VASCO Data Security International, Inc. and its subsidiaries
(collectively, the "Company" or "VASCO") and have been prepared pursuant to the
rules and regulations of the Securities and Exchange Commission regarding
interim financial reporting. Accordingly, they do not include all of the
information and notes required by generally accepted accounting principles for
complete financial statements and should be read in conjunction with the audited
consolidated financial statements included in the Company's Annual Report on
Form 10-K for the year ended December 31, 2003.
In the opinion of management, the accompanying unaudited consolidated
financial statements have been prepared on the same basis as the audited
consolidated financial statements, and include all adjustments, consisting only
of normal recurring adjustments, necessary for the fair presentation of the
results of the interim periods presented. All significant intercompany accounts
and transactions have been eliminated. The operating results for the interim
periods presented are not necessarily indicative of the results expected for a
full year.
RESTRICTED CASH
Restricted cash supports a bank guarantee issued in favor of a customer
relating to a contract prepayment. Under the terms of the contract, the Company
will have unrestricted use of this cash when it has fulfilled its commitment to
deliver the products. The customer has the right to put a claim on the guarantee
if the Company does not perform. The guarantee automatically ceases on January
31, 2012, but can be cancelled earlier upon mutual agreement of both parties or
when all of the products have been delivered. It is the Company's intention to
fulfill the contract during 2004.
STOCK-BASED COMPENSATION
At June 30, 2004, the Company had a stock-based employee compensation
plan. The Company accounts for the plan using the intrinsic method under the
recognition and measurement principles of APB Opinion No. 25, "Accounting for
Stock Issued to Employees", and related Interpretations. No stock-based
compensation is reflected in net income, as all options granted under those
plans had an exercise price equal to the market value of the underlying Common
Stock on the date of grant. The following table illustrates the effect on net
income and net income per share if the Company had applied the fair value
recognition provisions of FASB Statement No. 123, "Accounting for Stock-Based
Compensation', to stock-based employee compensation:
Three months ended June 30, Six months ended June 30,
--------------------------- -------------------------
2004 2003 2004 2003
-------- -------- ---------- ---------
Net income available to common shareholders as reported $887,984 $429,825 $1,389,811 $620,180
Deduct: Total stock-based employee compensation
determined under fair-value-based methods for
all awards, net of tax................................ 266,843 260,185 533,686 512,038
-------- -------- ---------- --------
Pro forma net income............................. $621,141 $169,640 $ 856,125 $108,142
======== ======== ========== ========
Net income per common share-basic and diluted:
As reported........................................ $ 0.03 $ 0.01 $ 0.04 $ 0.02
Pro forma.......................................... $ 0.02 $ - $ 0.03 $ -
-7-
NOTE 2 - ACCOUNTS RECEIVABLE AND ALLOWANCE FOR DOUBTFUL ACCOUNTS
Accounts receivable represents sales made to customers on credit. An
allowance for doubtful accounts is maintained based upon estimated losses
resulting from the inability of customers to make payment for goods and
services. Accounts receivable, net of the allowance for doubtful accounts, as of
June 30, 2004 and December 31, 2003 are as follows:
June 30, December 31,
2004 2003
----------- ------------
Accounts receivable................. $ 4,907,616 $ 2,993,141
Allowance for doubtful accounts.. (341,715) (470,471)
----------- -----------
Accounts receivable, net...... $ 4,565,901 $ 2,522,670
=========== ===========
NOTE 3- INVENTORIES
Inventories, consisting principally of hardware and component parts, are
stated at the lower of cost or market. Cost is determined using the
first-in-first-out (FIFO) method.
Inventories, net of valuation allowance of $232,236 and $252,354 at June
30, 2004 and December 31, 2003, respectively, are comprised of the following:
June 30, December 31,
2004 2003
-------- ------------
Component parts ............................... $326,166 $ 277,065
Work-in-process and finished goods............. 669,754 797,582
-------- ----------
Total ............................. $995,920 $1,074,647
======== ==========
NOTE 4 - GOODWILL AND OTHER INTANGIBLES
At June 30, 2004 and December 31, 2003, the ending balances of goodwill
and capitalized technology are as follows:
June 30, December 31,
2004 2003
----------- -------------
Goodwill................................................. $ 249,967 $ 249,967
=========== ===========
Capitalized technology................................... 5,462,949 5,462,949
Accumulated amortization................................. (4,247,744) (4,084,587)
----------- -----------
Capitalized technology, net........................... $ 1,215,205 $ 1,378,362
=========== ===========
-8-
Amortization expense for the six months ended June 30, 2004 was $163,157.
Estimated amortization expense for the years ended:
December 31, 2004................. $ 326,326
December 31, 2005................. 326,314
December 31, 2006................. 326,314
December 31, 2007................. 326,314
December 31, 2008................. 73,095
NOTE 5 - OTHER ACCRUED EXPENSES
Accrued expenses are comprised of the following:
June 30, December 31,
2004 2003
--------- -------------
Restructuring reserve............................ $ 73,443 $ 134,368
Other accrued expenses........................... 906,584 903,472
--------- -----------
$ 980,027 $ 1,037,840
========= ===========
The decrease in the restructuring reserve from December 31, 2003 to June
30, 2004 is primarily due to the reduction in the lease liability related to
excess capacity.
NOTE 6 - STOCKHOLDERS' EQUITY
During the first six months of 2004, the Company issued 76,500 shares of
Common Stock as a result of the exercise of options under the Company's stock
option plan generating total proceeds of $76,115. In addition, 402 shares of the
Company's Series D 5% Cumulative Convertible Voting Preferred Stock were
converted resulting in the issuance of 2,010,000 shares of the Company's Common
Stock.
NOTE 7 - SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
Six months ended June 30,
-------------------------
2004 2003
---------- ----------
Supplemental disclosure of cash flow information:
Interest paid.............................................................. $ 9,217 $ 1,753
Income taxes paid.......................................................... - 63,764
Supplemental disclosure of non-cash financing activities:
Common stock issued to Series D preferred stock shareholders
upon conversion of 402 shares of preferred stock (2,010,000 shares).. 2,907,668 -
Common stock issued to Series D preferred stock shareholders
as a dividend payment (60,058 shares)................................ 134,536 -
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS
The following discussion is based upon the Company's consolidated results
of operations for the three and six months ended June 30, 2004 and 2003
(percentages in the discussion are rounded to the closest full percentage point)
and should be read in conjunction with our consolidated financial statements
included elsewhere in this Form 10-Q. Results of prior periods have been
restated to report the results from the
-9-
VACMAN Enterprise business as a discontinued operation.
We design, develop, market and support identity authentication products
that reduce the risk of loss from unauthorized transactions by validating a
person's identity using a one-time password and obtaining a legally- enforceable
digital signature, if needed, for financial transactions. Our products are used
currently in a wide variety of applications including, but not limited to,
Internet banking, Internet brokerage, e-commerce applications dealing with web
or mobile access and various corporate network access applications. As evidenced
by our current customer base, our products are purchased by companies and,
depending on the business application, are distributed to either its employees
or its customers. Those customers may be other businesses or as an example in
the case of Internet banking, the banks' retail customers.
Our target market is any business process that uses some form of
electronic interface where the owner of that process is at risk if unauthorized
users can gain access to its process and either obtain proprietary information
or execute transactions that are not authorized. Our products can not only
increase the security associated with accessing the business process, thereby
reducing the losses from unauthorized access, but also, in many cases, can
reduce the cost of the process itself by automating activities that were
previously performed manually.
CAUTIONARY STATEMENT FOR PURPOSES OF THE "SAFE HARBOR" PROVISIONS OF THE PRIVATE
SECURITIES LITIGATION REFORM ACT OF 1995
This Quarterly Report on Form 10-Q, including the "Management's Discussion
and Analysis of Financial Condition and Results of Operations," contains
"forward-looking statements" within the meaning of the Private Securities
Litigation Reform Act of 1995 concerning, among other things, the prospects,
developments and business strategies for the Company and its operations,
including the development and marketing of certain new products and the
anticipated future growth in certain markets in which the Company currently
markets and sells its products or anticipates selling and marketing its products
in the future. These forward-looking statements (i) are identified by their use
of such terms and phrases as "expected," "expects," "believe," "believes,"
"will," "anticipated," "emerging," "intends," "plans," "could," "may,"
"estimates," "should," "objective," and "goals" and (ii) are subject to risks
and uncertainties and represent the Company's present expectations or beliefs
concerning future events. The Company cautions that the forward-looking
statements are qualified by important factors that could cause actual results to
differ materially from those in the forward-looking statements, including (a)
risks of general market conditions, including demand for the Company's products
and services, competition and price levels and the Company's historical
dependence on relatively few products, certain suppliers and certain key
customers, and (b) risks inherent to the computer and network security industry,
including rapidly changing technology, evolving industry standards, increasing
numbers of patent infringement claims, changes in customer requirements, price
competitive bidding, changing government regulations and potential competition
from more established firms and others. Therefore, results actually achieved may
differ materially from expected results included in, or implied by these
statements.
COMPARISON OF RESULTS FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2004 AND 2003.
Economic Conditions: The Company's revenues may vary significantly with
changes in the economic conditions in the countries in which it sells products
currently. With the Company's current concentration of revenues in Europe and
specifically in the banking/finance vertical market, significant changes in the
economic outlook for the European banking market may have a significant effect
on the revenues of the Company. During difficult economic periods, our customers
often delay the rollout of existing applications and defer purchase decisions
related to the implementation of our products in new applications.
Currency Fluctuations. In the second quarter of both 2004 and 2003,
approximately 91% of the Company's revenue was generated outside the United
States. For the six months ended June 30, 2004 and 2003, approximately 91% and
93%, respectively, were generated outside of the United States.
-10-
In addition, approximately 79% and 75% of its operating expenses in the
second quarter of 2004 and 2003, respectively, were incurred outside of the
United States. For the first six months ended June 30, 2004 and 2003,
approximately 80% and 77%, respectively, of its operating expenses were incurred
outside of the United States.
As a result, changes in currency, especially the Euro to U.S. Dollar, can
have a significant impact on revenue and expenses. To minimize the net impact of
currency, the Company attempts to denominate its billings in a currency such
that it would provide a hedge against the operating expenses being incurred in
that currency. In addition, the Company denominates the majority of its supply
contracts in U.S. dollars.
The Euro strengthened approximately 8% and 12% against the U.S. Dollar for
the quarter and six months ended June 30, 2004, respectively, as compared to the
same periods in 2003. The Australian Dollar strengthened approximately 16% and
23% against the U.S. Dollar for the quarter and six months ended June 30, 2004,
respectively, as compared to the same periods in 2003. The Company estimates
that the strengthening of the two currencies in 2004 compared to 2003 resulted
in an increase in revenues of approximately $253,000 and $649,000 for the
quarter and six months ended June 30, 2004, respectively, and an increase in
operating expenses of approximately $219,000 and $642,000 for the quarter and
six months ended June 30, 2004, respectively.
The financial position and results of operations of the Company's foreign
subsidiaries are measured using the local currency as the functional currency.
Accordingly, assets and liabilities are translated into U.S. dollars using
current exchange rates as of the balance sheet date. Revenues and expenses are
translated at average exchange rates prevailing during the period. Translation
adjustments arising from differences in exchange rates are included as a
separate component of stockholders' equity. Gains and losses resulting from
foreign currency transactions are included in the consolidated statements of
operations. Foreign exchange transaction losses aggregating $44,000 in the
second quarter of 2004 compare to gains for the second quarter of 2003 of
$180,000 and for the six months ended June 30, 2004, transaction gains of
$26,000 compare to gains of $379,000 for the first six months of 2003. The
change in transaction gains and losses are primary related to the dollar
denominated term-loan to Dexia Bank that was repaid in full in the third quarter
of 2003. Transaction gains and losses are included in other non-operating income
(expense).
REVENUE
Revenue by Geographic Regions: We sell the majority of our products in
European countries with
-11-
significant sales in the United States and other countries, primarily Australia,
Asia/Pacific and South America. The breakdown of revenue for the quarter and six
months ended June 30, 2004 and 2003 in each of our major geographic areas was as
follows:
Other
Europe United States Countries Total
----------- ------------- ---------- -----------
SECOND QUARTER ENDED JUNE 30:
Total Revenue:
2004 $ 5,754,000 $ 617,000 $ 803,000 $ 7,174,000
2003 4,785,000 526,000 642,000 5,953,000
Percent of Total:
2004 80% 9% 11% 100%
2003 80% 9% 11% 100%
SIX MONTHS ENDED JUNE 30:
Total Revenue:
2004 $ 10,678,000 $ 1,241,000 $1,276,000 $13,195,000
2003 9,338,000 774,000 959,000 11,071,000
Percent of Total:
2004 81% 9% 10% 100%
2003 84% 7% 9% 100%
Total revenue in the second quarter of 2004 increased $1,221,000 or 21%
over the second quarter of 2003. Geographically, revenue generated in Europe was
$969,000, or 20% higher than 2003, revenue generated in the United States was
$91,000 or 17% higher than 2003 and revenue generated from other countries was
$161,000 or 25% higher than 2003. Approximately $253,000 of the increase was
attributable to the benefit from changes in the currency rate with the balance
of the increase being attributable to increased volume and a higher average
price per unit. The higher average price per unit in 2004 reflected the increase
in the number of customers and a lower average order quantity as compared to
2003.
Total revenue for the six months ended June 30, 2004 increased $2,124,000
or 19% over the first six months of 2003. Geographically, revenue generated in
Europe was $1,340,000, or 14% higher than 2003, revenue generated in United
States was $467,000 or 60% higher than 2003 and revenue generated from other
countries was $317,000 or 33% higher than 2003. Approximately $649,000 of the
increase was attributable to the benefit from changes in the currency rate with
the balance of the increase being attributable to increased volume and a higher
average price per unit. The higher average price per unit in 2004 reflected the
increase in the number of customers and a lower average order quantity as
compared to 2003. For the first six months of 2004, the top ten customers
accounted for approximately 56% of total revenue as compared to 76% of revenue
in 2003.
Revenue by Target Market: Revenues are generated currently from two
primary markets, banking/finance ("Banking") and corporate network access
("CNA") through the use of both direct and indirect sales channels. The
breakdown of revenue between the two primary markets is as follows:
Banking CNA Total
----------- ------------- -----------
SECOND QUARTER ENDED JUNE 30:
Total Revenue:
2004 $ 5,754,000 $ 1,420,000 $ 7,174,000
2003 4,419,000 1,534,000 5,953,000
Percent of Total:
2004 80% 20% 100%
2003 74% 26% 100%
SIX MONTHS ENDED JUNE 30:
Total Revenue:
2004 $10,281,000 $ 2,914,000 $13,195,000
2003 8,345,000 2,726,000 11,071,000
Percent of Total:
2004 78% 22% 100%
2003 75% 25% 100%
Total revenue in the second quarter of 2004 from the Banking market
increased $1,335,000 or 30% over the second quarter of 2003 and revenue from the
CNA market decreased $114,000 or 7% in the same period. While the increase in
total revenues is attributable, in part, to the development of the indirect
sales channel, which includes distributors, resellers, and solution partners,
the distribution of the revenues between the markets in large part reflects the
sales channel's focus on banking opportunities. The indirect sales channel
supplements the Company's direct sales force in the Banking market and is the
primary source of revenues in the CNA market.
-12-
Total revenue for the first six months of 2004 from the Banking market
increased $1,936,000 or 23% compared to the first six months of 2003 and revenue
from the CNA market increased $188,000 or 7% in the same period. The increase in
total revenue is primarily attributable to the development of the indirect sales
channel noted above.
The amounts shown above for CNA currently include revenues generated in
the e-commerce market. We expect that the e-commerce market will be an important
source of future revenue for the Company as our products will not only provide a
higher level of security for purchases made over the Internet, they can also
help protect our customers' revenue stream by making it more difficult for
subscribers to our customers' Internet services to share passwords.
GROSS PROFIT AND OPERATING EXPENSES
The following table sets forth, for the periods indicated, certain
consolidated financial data as a percentage of revenues for the quarters and six
months ended June 30, 2004 and 2003:
Quarter Ended June 30, Six Months Ended June 30,
----------------------- -------------------------
2004 2003 2004 2003
------- --------- ------- --------
Revenues.................................................. 100.0% 100.0% 100.0% 100.0%
Cost of goods sold........................................ 29.3 40.7 27.8 41.4
----- ----- ----- ----
Gross profit.............................................. 70.7 59.3 72.2 58.6
Operating costs:
Sales and marketing.............................. 30.0 25.7 32.2 29.0
Research and development......................... 9.2 10.0 10.4 10.1
General and administrative....................... 10.9 12.0 11.6 13.1
Non-cash compensation............................ 0.0 0.1 0.0 0.1
----- ----- ----- ----
Total operating costs 50.1 47.8 54.2 52.3
----- ----- ----- ----
Operating income from continuing operations............... 20.6 11.5 18.0 6.3
Interest income (expense)................................. 0.3 (0.8) 0.4 (0.8)
Other income (expense), net............................... (0.4) 3.0 0.3 3.4
----- ----- ----- ----
Income before income taxes................................ 20.5 13.7 18.7 8.9
Provision for income taxes................................ 7.2 4.4 7.1 2.4
----- ----- ----- ----
Net income from continuing operations..................... 13.3 9.3 11.6 6.5
===== ===== ===== ====
GROSS PROFIT
Consolidated gross profit for the quarter ended June 30, 2004 was
$5,075,000, an increase of $1,544,000, or 44%, from the quarter ended June 30,
2003. Gross profit as a percentage of revenue was 71% in the second quarter of
2004, as compared to 59% in the second quarter of 2003. The increase in the
gross profit as a percentage of revenue was primarily related to three factors;
the change of mix of sales within our Banking market, the lower cost of product
produced, and the stronger Euro. Sales to new customers, both in Banking and
Corporate Network Access markets, are generally for smaller quantities and,
therefore, have higher average selling prices and result in higher margins than
sales to our larger customers in the Banking market.
Consolidated gross profit for the six months ended June 30, 2004 was
$9,521,000, an increase of $3,031,000, or 47%, from the comparable period in
2003. Gross profit as a percentage of revenue was 72% for the first six months
of 2004, as compared to 59% for the comparable period in 2003. The increase in
the gross profit as a percentage of revenue was due to the same factors noted
for the quarter ended June 30, 2004.
As noted above, gross profit as a percentage of revenue improved as a result of
a change in mix of sales within the Banking market. In 2004, orders from the
Company's larger strategic Banking customers were a smaller
-13-
percentage of total revenue. The larger strategic Banking customers generally
benefit from volume purchase discounts and, as a result, have a lower average
selling price and a lower gross margin as a percentage of revenue. As a result
of the larger customers being a smaller percentage of Banking revenues, the
margin within the Banking market in 2004 was higher than in 2003.
The average cost per unit sold declined approximately 11% in the second
quarter of 2004 and 19% for the first six months of 2004 compared to the same
periods in 2003. The decline in cost is primarily attributable to a change in
the mix of units sold and a reduction in the per-unit cost of most models.
As previously noted, the Company's purchases of inventory are denominated
in U.S. dollars. Also, as previously noted, the Company denominates a portion of
its sales in Euros in order to offset the affects of currency on operating
expenses. As the Euro and Australian Dollar strengthened during the year,
revenues from sales made in Euros and Australian Dollars increased, as measured
in U.S. Dollars, without the corresponding increase in cost of goods sold. The
benefit from changes in currency rates as noted above was approximately $253,000
for the quarter and $649,000 for the six months ended June 30, 2004. The benefit
represents an improvement in the gross profit rate of approximately 1.0 and 1.5
percentage points for the three and six months ended June 30, 2004,
respectively.
OPERATING EXPENSES
Sales and Marketing Expenses
Consolidated sales and marketing expenses for the quarter ended June 30,
2004 were $2,149,000, an increase of $618,000, or 40%, from the second quarter
of 2003. This increase was primarily due to increased strength of the Euro and
Australian Dollar to the U.S. Dollar, increases in compensation-related
expenses, including the cost of agents in countries where the Company does not
have a direct sales presence, and increased trade show and other marketing
expense associated with providing support to our reseller network. The average
full-time sales and marketing employee headcount, excluding agents, was 46 in
the second quarters of both 2004 and 2003.
Consolidated sales and marketing expenses for the six months ended June
30, 2004 were $4,242,000, an increase of $1,034,000, or 32%, from the same
period of 2003. The increase in expense was related to the same factors noted
for the quarter above.
Research and Development Expenses
Consolidated research and development costs for the quarter ended June 30,
2004 were $663,000, an increase of $68,000, or 11%, from the second quarter of
2003. This increase was primarily due to increased strength of the Euro and
Australian Dollar to the U.S. Dollar and increased compensation expenses.
Average full-time research and development employee headcount for continuing
operations was 18 in 2004 compared to 17 in 2003.
Consolidated research and development costs for the six months ended June
30, 2004 were $1,371,000, an increase of $252,000, or 23%, from the same period
of 2003. This increase was primarily due to increased strength of the Euro and
Australian Dollar to the U.S. Dollar, compensation expenses and increased costs
related to the introduction of new products. Average full-time research and
development employee headcount for continuing operations was 17 in both 2004 and
2003.
General and Administrative Expenses
Consolidated general and administrative expenses for the quarter ended
June 30, 2004 were $784,000, an increase of $68,000, or 10%, from the second
quarter of 2003. This increase was primarily due to increased strength of the
Euro and Australian Dollar to the U.S. Dollar, increased compensation expenses
and lower
-14-
recoveries of bad debt expenses recorded in prior periods partially
offset by reductions in depreciation expense and expenses related to
professional services. Average full-time general and administrative employee
headcount in 2004 was 11 compared to 10 in 2003.
Consolidated general and administrative expenses for the six months ended
June 30, 2004 were $1,530,000, an increase of $75,000, or 5%, from the same
period of 2003. This increase was due to the same factors as noted for the
second quarter.
Interest Income (Expense), Net
Consolidated net interest income (expense) was income of $25,000 in the
second quarter and $54,000 for the first six months of 2004 compared to expense
of $48,000 and $97,000 for the comparable periods in 2003. This change in
expense was primarily due to the repayment of all debt in 2003 and the
collection of amounts due under the installment note from SecureD Services, Inc.
(SSI). The Company invested its cash balances in savings accounts earning
nominal rates of interest.
Other Income (Expense), Net
Other income (expense) primarily includes exchange gains (losses) on
transactions that are denominated in currencies other than the subsidiaries'
functional currency. The decrease in other income of $212,000 for the quarter
and $336,000 for the first six months in 2004 from 2003 primarily reflects the
decrease in U.S. Dollar denominated liabilities as a result of the repayment of
the term loan in the third quarter of 2003.
Income Taxes
Income tax expense in the second quarter and first six months of 2004 was
$519,000 and $941,000, respectively, and compares to $264,000 for both periods
in 2003. The expense relates primarily to the Belgian operating subsidiary,
whose tax loss carry-forwards were fully utilized in 2003. The rate in 2004
reflects the Company's current estimate of its tax rate for the full year, but
may vary in future periods as earnings are realized in different countries with
different tax attributes.
At December 31, 2003, the Company had United States net operating loss
carry-forwards approximating $27,650,000 and foreign net operating loss
carry-forwards approximating $4,070,000. Such losses are available to offset
future taxable income in the respective jurisdictions and expire in varying
amounts beginning in 2004 and continuing through 2023. In addition, if certain
substantial changes in the Company's ownership were deemed to have occurred,
there would be an annual limitation on the amount of the U.S. carry-forwards
that could be utilized.
LIQUIDITY AND CAPITAL RESOURCES
The Company's cash was $6,350,000 at June 30, 2004, which is an increase
of approximately $1,533,000 or 32% from $4,817,000 at December 31, 2003. The
increase in cash was primarily related to positive earnings before interest,
taxes, depreciation and amortization (EBITDA) partially offset by an increase in
days sales outstanding in accounts receivable.
The cash balance noted above includes restricted cash of $145,000 at June
30, 2004. The Company expects that the restrictions on the cash will be removed
as product is shipped throughout the next six months.
Days sales outstanding in net accounts receivable increased from 37 days
at December 31, 2003 to 58 days at June 30, 2004. Days sales outstanding in
receivables increased in the second quarter as a higher percentage of the
revenue in the quarter was realized in the final month of the quarter. In
addition, days sales outstanding in the fourth quarter of 2003 benefited from
prepayments for orders that were shipped in the quarter.
-15-
EBITDA from continuing operations for the quarter and six months ended
June 30, 2004 were $1,613,000 and $2,756,000, respectively, and reflect an
increase of $473,000 or 41% and $1,126,000 or 69% over the same periods of the
prior year. A reconciliation of EBITDA to net income from continuing operations
for the three and six-month periods ended June 30, 2004 and 2003 follows:
Three Months Ended, Six Months Ended,
------------------------------- ------------------------------
June 30, 2004 June 30, 2003 June 30, 2004 June 30, 2003
------------- ------------- ------------- --------------
(unaudited) (unaudited)
EBITDA from continuing operations $ 1,613,000 $ 1,140,000 $ 2,756,000 $ 1,630,000
Interest expense (income), net (25,000) 48,000 (54,000) 97,000
Provision for income taxes 519,000 264,000 941,000 264,000
Depreciation and amortization 166,000 277,000 333,000 550,000
----------- ----------- ----------- -----------
Net income from continuing operations $ 953,000 $ 551,000 $ 1,536,000 $ 719,000
=========== =========== =========== ===========
EBITDA is used by management for comparisons to other companies within our
industry as an alternative to generally accepted accounting principles measures
and is used by investors and analysts in evaluating performance. EBITDA from
continuing operations is computed by adding back net interest, taxes,
depreciation and amortization to net income from continuing operations as
reported. EBITDA should be considered in addition to, but not as a substitute
for, other measures of financial performance reported in accordance with
accounting principles generally accepted in the United States. EBITDA, as
defined above, may not be comparable to similarly titled measures reported by
other companies.
At June 30, 2004, the Company had an overdraft agreement in place with
Fortis Bank, secured by the Company's trade accounts receivable, wherein the
Company could borrow up to 2,000,000 Euros. Based on receivable balances as of
June 30, 2004, the full amount of the overdraft agreement was available to the
Company. There were no borrowings outstanding under the overdraft agreement at
June 30, 2004.
As of June 30, 2004, the Company had working capital of $7,133,000, an
increase of $1,915,000, or 37%, compared with $5,218,000 at December 31, 2003.
The Company believes that its current cash balances, credit available
under its existing overdraft agreement, the anticipated cash generated from
operations, including the realization of deferred revenue recorded as a current
liability, and deposits that will be received in future quarters on orders of
the Digipass product will be sufficient to meet its anticipated cash needs over
the next twelve months.
There is substantial risk, however, that the Company may not be able to
achieve its revenue and cash goals. If the Company does not achieve those goals,
it may need to significantly reduce its workforce, sell certain of its assets,
enter into strategic relationships or business combinations, discontinue some or
all of its operations, or take other similar restructuring actions. While the
Company expects that these actions would result in a reduction of recurring
costs, they also may result in a reduction of recurring revenues and cash
receipts. It is also likely that the Company would incur substantial
non-recurring costs to implement one or more of these restructuring actions.
For additional information related to risks, refer to Certain Factors
noted in Management's Discussion and Analysis included in the Company's Annual
Report on Form 10-K for the fiscal year ended December 31, 2003.
-16-
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
There have been no material changes in the Company's market risk during
the six-month period ended June 30, 2004. For additional information, refer to
the Company's Annual Report on Form 10-K for the fiscal year ended December 31,
2003.
ITEM 4. CONTROLS AND PROCEDURES
The Chief Executive Officer and the Chief Financial Officer of the Company
(its principal executive officer and principal financial officer, respectively)
have concluded, based on their evaluation as of the end of the period covered by
this Report, that the Company's disclosure controls and procedures (as defined
pursuant to Rule 13a-15(e) under the Securities Exchange Act of 1934) are
effective to ensure that the information required to be disclosed by the Company
in the reports filed or submitted by it under the Securities Exchange Act of
1934, as amended, is recorded, processed, summarized and reported within the
time periods required by the SEC's rules and forms, and include controls and
procedures designed to ensure that information required to be disclosed by the
Company in such reports is accumulated and communicated to the Company's
management, including the Chairman and Chief Executive Officer and the Chief
Financial Officer of the Company, as appropriate, to allow timely decisions
regarding required disclosure.
There have been no changes in internal controls over financial reporting
identified in connection with the foregoing evaluation that occurred during our
last fiscal quarter that have materially affected, or are reasonably likely to
materially affect, our internal control over financial reporting.
PART II. OTHER INFORMATION
ITEM 4. SUBMISSION OF MATTER TO A VOTE OF SECURITY HOLDERS.
On June 22, 2004 the Shareholders of the Company entitled to vote thereon
elected the following individuals as Directors of the Company (total shares
eligible to vote were 33,642,071; total shares voted were 26,485,815):
Name For Against Abstain
- -------------------- ---------- ------- -------
T. Kendall Hunt 26,028,973 - 456,842
Michael Cullinane 26,002,042 - 483,773
Forrest D. Laidley 25,963,054 - 522,761
Michael A. Mulshine 25,987,594 - 498,221
John R. Walter 26,003,512 - 482,303
There were 1,221,740 broker non-votes for the matter.
-17-
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K. .
(a) EXHIBITS:
Exhibit 31.1 Statement Under Oath of Principal Executive Officer pursuant
to Section 302 of the Sarbanes-Oxley Act of 2002, August 12, 2004.
Exhibit 31.2 Statement Under Oath of Principal Financial Officer pursuant
to Section 302 of the Sarbanes-Oxley Act of 2002, dated August 12, 2004.
Exhibit 32.1 Statement Under Oath of Principal Executive Officer pursuant
to Section 906 of the Sarbanes-Oxley Act of 2002, dated August 12, 2004.
Exhibit 32.2 Statement Under Oath of Principal Financial Officer pursuant
to Section 906 of the Sarbanes-Oxley Act of 2002, dated August 12, 2004.
(b) REPORTS ON FORM 8-K:
(i) On July 23, 2004 we furnished a Current Report on Form 8-K reporting
financial results for the second quarter ended June 30, 2004.
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the Registrant has duly caused this Report to be signed on
its behalf by the undersigned, thereunto duly authorized, on August 12, 2004.
VASCO Data Security International, Inc.
/s/ T. Kendall Hunt
-----------------------------------------
T. Kendall Hunt
Chief Executive Officer and Chairman of the Board of
Directors (Principal Executive Officer)
/s/ Clifford K. Bown
-----------------------------------------
Clifford K. Bown
Executive Vice President and Chief Financial Officer
(Principal Financial Officer and Principal Accounting Officer)
-18-