UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 10-Q
ý |
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 |
|
o |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Commission File Number 0-22010
THOMAS GROUP, INC.
(Exact name of registrant as specified in its charter)
Delaware (State or other jurisdiction of incorporation or organization) |
72-0843540 (I.R.S. Employer Identification No.) |
|
5221 North O'Connor Boulevard Suite 500 Irving, TX 75039-3714 (Address of principal executive offices, including zip code) |
||
(972) 869-3400 (Registrant's telephone number, including area code) |
NONE
(Former name, former address and former fiscal year, if changed since last report)
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 ý No o
Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes o No ý
As of August 13, 2004 there were 9,655,662 shares of the registrant's common stock outstanding.
PART IFINANCIAL INFORMATION
|
|
Page No. |
||
---|---|---|---|---|
Item 1 | Financial Statements (unaudited) | |||
Consolidated Balance Sheets, June 30, 2004 and December 31, 2003 | 3 | |||
Consolidated Statements of Operations for the Three and Six Month Periods Ended June 30, 2004 and 2003 | 4 | |||
Consolidated Statements of Cash Flows for the Three and Six Month Periods Ended June 30, 2004 and 2003 | 5 | |||
Notes to Consolidated Financial Statements | 6 | |||
Item 2 | Management's Discussion and Analysis of Financial Condition and Results of Operations | 12 | ||
Item 3 | Quantitative and Qualitative Disclosures About Market Risk | 15 | ||
Item 4 | Controls and Procedures | 16 | ||
PART IIOTHER INFORMATION |
||||
Item 6 |
Exhibits and Reports on Form 8-K |
17 |
||
Signatures | 18 |
2
ITEM 1FINANCIAL STATEMENTS
THOMAS GROUP, INC.
CONSOLIDATED BALANCE SHEETS
(In thousands)
(Unaudited)
|
June 30, 2004 |
December 31, 2003 |
|||||||
---|---|---|---|---|---|---|---|---|---|
ASSETS | |||||||||
Current Assets | |||||||||
Cash and cash equivalents | $ | 205 | $ | 1,924 | |||||
Trade accounts receivable, net of allowances of $45 in 2004 and 2003, respectively | 5,769 | 3,549 | |||||||
Unbilled receivables | 60 | 285 | |||||||
Other assets | 650 | 424 | |||||||
Total Current Assets | 6,684 | 6,182 | |||||||
Property and equipment, net | 884 | 1,101 | |||||||
Other assets | 149 | 157 | |||||||
$ | 7,717 | $ | 7,440 | ||||||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||||
Current Liabilities | |||||||||
Accounts payable and accrued liabilities | $ | 2,286 | $ | 2,332 | |||||
Income taxes payable | 45 | 147 | |||||||
Revolving line of credit | 400 | | |||||||
Current portion of long-term debt | 2,200 | 1,200 | |||||||
Current maturities of indebtedness to related parties | 1,400 | | |||||||
Current maturities of other long-term obligations | 6 | 6 | |||||||
Total Current Liabilities | 6,337 | 3,685 | |||||||
Long-term debt | | 1,600 | |||||||
Indebtedness to related parties | | 1,400 | |||||||
Other long-term obligations | 44 | 80 | |||||||
Total Liabilities | 6,381 | 6,765 | |||||||
Stockholders' Equity | |||||||||
Common stock, $.01 par value; 25,000,000 shares authorized; 12,209,538 and 12,109,538 shares issued and 9,655,662 and 9,555,662 outstanding in 2004 and 2003, respectively | 122 | 121 | |||||||
Additional paid-in capital | 26,160 | 26,062 | |||||||
Accumulated deficit | (1,701 | ) | (2,263 | ) | |||||
Accumulated other comprehensive loss | (786 | ) | (786 | ) | |||||
Treasury stock, 2,553,876 shares in 2004 and 2003, at cost, respectively | (22,459 | ) | (22,459 | ) | |||||
Total Stockholders' Equity | 1,336 | 675 | |||||||
$ | 7,717 | $ | 7,440 | ||||||
See accompanying notes to consolidated financial statements.
3
THOMAS GROUP, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except share data)
(Unaudited)
|
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2004 |
2003 (Restated) |
2004 |
2003 (Restated) |
|||||||||
Consulting revenue before reimbursements | $ | 7,702 | $ | 6,983 | $ | 14,786 | $ | 14,581 | |||||
Reimbursements | 47 | 182 | 82 | 325 | |||||||||
Total revenue | 7,749 | 7,165 | 14,868 | 14,906 | |||||||||
Cost of sales before reimbursable expenses | 3,942 | 3,760 | 7,646 | 7,822 | |||||||||
Reimbursable expenses | 47 | 182 | 82 | 325 | |||||||||
Total cost of sales | 3,989 | 3,942 | 7,728 | 8,147 | |||||||||
Gross profit | 3,760 | 3,223 | 7,140 | 6,759 | |||||||||
Selling, general and administrative | 3,151 | 3,113 | 6,403 | 6,526 | |||||||||
Operating income | 609 | 110 | 737 | 233 | |||||||||
Interest expense | (85 | ) | (173 | ) | (175 | ) | (372 | ) | |||||
Other income, net | 1 | 3 | 1 | 3 | |||||||||
Income (loss) before income taxes | 525 | (60 | ) | 563 | (136 | ) | |||||||
Income taxes | 13 | 15 | 1 | 2 | |||||||||
Net income (loss) | $ | 512 | $ | (75 | ) | $ | 562 | $ | (138 | ) | |||
Income (loss) per common share: | |||||||||||||
Basic | $ | .05 | $ | (.01 | ) | $ | .06 | $ | (.01 | ) | |||
Diluted | $ | .05 | $ | (.01 | ) | $ | .05 | $ | (.01 | ) | |||
Weighted average shares: | |||||||||||||
Basic | 9,655,662 | 9,555,662 | 9,639,728 | 9,555,662 | |||||||||
Diluted | 10,574,988 | 9,555,662 | 10,572,610 | 9,555,662 |
See accompanying notes to consolidated financial statements.
4
THOMAS GROUP, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
|
Six Months Ended June 30, |
||||||||
---|---|---|---|---|---|---|---|---|---|
|
2004 |
2003 (Restated) |
|||||||
Cash Flows From Operating Activities: | |||||||||
Net income (loss) | $ | 562 | $ | (138 | ) | ||||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | |||||||||
Depreciation | 234 | 456 | |||||||
Amortization | 9 | 9 | |||||||
Amortization of debt discount | | 73 | |||||||
Bad debts | | 13 | |||||||
Other | | (4 | ) | ||||||
Amortization (cancellation) of stock option grants | 59 | (32 | ) | ||||||
Foreign currency (gain) loss | 3 | (2 | ) | ||||||
Change in operating assets and liabilities: | |||||||||
(Increase) decrease in trade accounts receivable | (2,207 | ) | 437 | ||||||
(Increase) decrease in unbilled receivables | 225 | (442 | ) | ||||||
Increase in other assets | (254 | ) | (142 | ) | |||||
Decrease in accounts payable and accrued liabilities | (69 | ) | (299 | ) | |||||
Decrease in income taxes payable | (101 | ) | (160 | ) | |||||
Net Cash Used In Operating Activities | (1,539 | ) | (231 | ) | |||||
Cash Flows from Investing Activities: |
|||||||||
Capital expenditures | (17 | ) | (29 | ) | |||||
Net Cash Used In Investing Activities | (17 | ) | (29 | ) | |||||
Cash Flows From Financing Activities: |
|||||||||
Net advancesline of credit | 400 | 103 | |||||||
Repayments of related party indebtedness | | (71 | ) | ||||||
Proceeds from exercise of stock options | 40 | | |||||||
Repaymentsother debt | (603 | ) | (1,004 | ) | |||||
Net Cash Used In Financing Activities | (163 | ) | (972 | ) | |||||
Effect of Exchange Rate Changes on Cash | | (3 | ) | ||||||
Net Change In Cash | (1,719 | ) | (1,235 | ) | |||||
Cash and Cash Equivalents: |
|||||||||
Beginning of period | 1,924 | 2,332 | |||||||
End of period | $ | 205 | $ | 1,097 | |||||
See accompanying notes to consolidated financial statements.
5
THOMAS GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
1. (a) Basis of PresentationThe unaudited consolidated financial statements of Thomas Group, Inc. (the "Company") include all adjustments, which include only normal recurring adjustments, which are, in the opinion of management, necessary to present fairly the results of operations of the Company for the interim periods presented. The unaudited financial statements should be read in conjunction with the consolidated financial statements and notes thereto in the Company's Form 10-K for the 2003 fiscal year, filed with the Securities and Exchange Commission. The results of operations for the three and six month periods ended June 30, 2004 are not necessarily indicative of the results of operations for the entire year ending December 31, 2004. Certain amounts from prior periods have been reclassified to conform with the 2004 presentation.
(b) Stock Based CompensationThe Company grants incentive and non-qualified stock options and has reserved 3,550,000 shares of common stock for issuance under its stock option plans. Options to purchase shares of the Company's common stock have been granted to directors, officers and employees. The majority of the options granted become exercisable at the rate of 20% per year, and generally expire ten years after the date of grant.
The Company adopted the disclosure provisions of Statement of Financial Accounting Standards No. 123 (SFAS No. 123), "Accounting for Stock Based Compensation." This statement requires the Company to provide pro forma information regarding net income and net income per share as if compensation cost for the Company's stock options had been determined in accordance with the fair value method. The fair value of these options was estimated at the date of grant using a Black-Scholes option pricing model with the following weighted average assumptions for 2004 and 2003.
|
Six Months Ended June 30, |
||||
---|---|---|---|---|---|
|
2004 |
2003 |
|||
Dividend yield | 0 | % | 0 | % | |
Expected volatility | 65 | % | 85 | % | |
Risk free interest rate | 3 | % | 3 | % | |
Expected life (years) | 5 | 5 |
Had compensation cost for the Company's stock option plans been determined based on the fair value at the grant date consistent with the provisions of SFAS No. 123, the Company's net income
6
(loss) and income (loss) per share would have been adjusted to the pro forma amounts indicated below:
|
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2004 |
2003 (Restated) |
2004 |
2003 (Restated) |
|||||||||
|
In thousands except per share data |
||||||||||||
Net income (loss) as reported | $ | 512 | $ | (75 | ) | $ | 562 | $ | (138 | ) | |||
Deduct: Total stock-based compensation expense determined under fair value based method for all awards | (26 | ) | (68 | ) | (85 | ) | (140 | ) | |||||
Adjusted net income (loss) | $ | 486 | $ | (143 | ) | $ | 477 | $ | (278 | ) | |||
Income (loss) per share | |||||||||||||
As reported | |||||||||||||
Basic | $ | .05 | $ | (.01 | ) | $ | .06 | $ | (.01 | ) | |||
Diluted | $ | .05 | $ | (.01 | ) | $ | .05 | $ | (.01 | ) | |||
As adjusted | |||||||||||||
Basic and diluted | $ | .05 | $ | (.01 | ) | $ | .05 | $ | (.03 | ) |
(c) Prior Period AdjustmentDuring the first quarter of 2004 the Company discovered a calculation error related to an income tax benefit that had been recorded in the first quarter of 2004. The benefit resulted from an election to convert expiring foreign tax credits to ordinary deductions and carry back the resulting net operating losses to prior years, creating income tax refunds.
Restatement of the three month period ended March 31, 2004 resulted in a $224,000 decrease in other current assets, a $40,000 decrease in accounts payable and accrued liabilities and a $184,000 increase in accumulated deficit with a corresponding decrease in income tax benefit. Basic income per share for the three months ended March 31, 2004 decreased $0.01 per share to $0.01 from $0.02 per share. Diluted income per share for the same period decreased $0.02 per share to $0.00 from $0.02 per share.
During 2001, the Company recognized a loss on a contract related to subleased office space. This office space included leasehold improvements, the carrying value of which exceeded its fair value, and was not recoverable at the time the contract was signed. The sublease loss recorded in 2001 failed to include the impairment of these improvements.
To correct this situation, the Company has restated the financial statements related to the fiscal years ended 2002 and 2001, and for each of the three quarters ended September 30, 2003.
Restatement of the June 30, 2003 statement of operations resulted in a decrease to selling, general and administrative expense for the three and six month periods then ended of $21,000 and $43,000 respectively, and a corresponding decrease to net loss due to the reversal of depreciation expense related to these leasehold improvements. Restatement of the June 30, 2003 balance sheet resulted in a
7
$376,000 increase to accumulated deficit and a corresponding decrease to property and equipment. The effect of this prior period adjustment is outlined in the table below.
|
Three Months Ended June 30, 2003 |
Six Months Ended June 30, 2003 |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
As Restated |
Previously Reported |
As Restated |
Previously Reported |
|||||||||
|
In thousands, except per share data |
||||||||||||
Property and equipment, net. | $ | 1,454 | $ | 1,830 | $ | 1,454 | $ | 1,830 | |||||
Accumulated deficit | (3,646 | ) | (3,271 | ) | (3,646 | ) | (3,271 | ) | |||||
Total stockholders' equity (deficit) | (172 | ) | 204 | (172 | ) | 204 | |||||||
Total assets | 10,146 | 10,522 | 10,146 | 10,522 | |||||||||
Selling, general and administrative | 3,113 | 3,134 | 6,526 | 6,569 | |||||||||
Net loss | (75 | ) | (96 | ) | (138 | ) | (181 | ) | |||||
Loss per common share: | |||||||||||||
Basic and diluted | $ | (.01 | ) | $ | (.01 | ) | (.01 | ) | (.02 | ) |
2. Financing AgreementOn February 2, 2004, the Company revised its credit agreement with its senior lender, extending the maturity date to February 28, 2005. An initial principal payment of $200,000 was made against the term note on February 28, 2004 and monthly term note payments of $100,000 were required beginning March 31, 2004 and continuing until maturity. These required payments will result in a minimum term note reduction in 2004 of $1.4 million. In addition, term note payments equal to 25% of cash flows provided by operating activities on a year-to-date, cumulative basis are payable quarterly. As part of the revision, an amendment fee of $100,000 was added. This fee is to be accrued in five monthly installments of $20,000 each beginning August 1, 2004 and is payable in full on December 31, 2004 unless the Company replaces the senior lender. If the senior lender is replaced prior to December 31, 2004, a pro-rata portion of the amendment fee will be due.
At June 30, 2004 the Company had $0.4 million outstanding under the revolving line of credit and $2.2 million outstanding on the term note classified as current liabilities, due to the maturity date of February 28, 2005. At June 30, 2004, the Company was in compliance with all of its debt covenants.
3. Liquidity PlanAs a result of cash generated from operations, the Company reduced its senior debt by $4.5 million in 2003 and another $0.7 million through August 13, 2004. The Company's ability to reduce debt and generate cash from operations is due primarily to cost saving measures including staff reductions, downsizing and subleasing facilities and more aggressive collection policies. However, recent operating results and the uncertainty of future business development and growth strategies give rise to concerns about the Company's ability to generate cash flow from operations sufficient to make scheduled debt payments as they become due and to remain in compliance with its restrictive loan covenants.
The Company's need to raise additional equity or debt financing and its ability to generate cash flow from operations sufficient to make scheduled payments on its debts as they become due will depend on its future performance and in particular, its ability to successfully implement business and growth strategies. In addition, the Company is seeking financing alternatives to replace its current senior lender, as well as continuing the evaluation of the business on a daily basis to enhance its liquidity position. Such evaluation includes appropriate furlough of its unassigned workforce, staff reductions and the downsizing or subleasing of facilities when necessary.
8
The Company's performance will also be affected by prevailing economic conditions. Many of these factors are beyond the Company's control. The Company currently seeks business opportunities in the European, Asia/Pacific and North American regions and is affected by prevailing economic conditions in these regions. In addition, recent conflicts throughout the world involving the United States military could potentially have an adverse affect on the Company's liquidity due to the high concentration of United States government contracts, which could result in delays in program operations. If future cash flows and capital resources are insufficient to meet the Company's debt obligations and commitments, the Company may be forced to reduce or delay activities and capital expenditures, obtain additional equity capital or restructure or refinance its debt. In the event the Company is unable to do so, the Company may be left without sufficient liquidity and it may not be able to meet its debt service requirements. In such case, an event of default would occur under the credit facility and could result in all of the Company's indebtedness becoming immediately due and payable. As a result, the Company's senior lender would be able to foreclose on the Company's assets.
4. Earnings Per ShareBasic earnings per share is based on the number of weighted average shares outstanding. Diluted earnings per share includes the effect of dilutive securities such as stock options and warrants. The following table reconciles basic earnings per share to diluted earnings per share under the provisions of Statement of Financial Accounting Standards No. 128, "Earnings Per Share."
|
Three Months Ended June 30, |
Six Months Ended June 30, |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2004 |
2003 (Restated) |
2004 |
2003 (Restated) |
||||||||||
|
In thousands, except per share data |
|||||||||||||
Numerator: | ||||||||||||||
Net income (loss) | $ | 512 | $ | (75 | ) | $ | 562 | $ | (138 | ) | ||||
Denominator: | ||||||||||||||
Weighted Average Shares Outstanding: | ||||||||||||||
Basic | 9,656 | 9,556 | 9,640 | 9,556 | ||||||||||
Effect of dilutive securities: | ||||||||||||||
Common stock options and warrants | 919 | | 933 | | ||||||||||
Diluted | 10,575 | 9,556 | 10,573 | 9,556 | ||||||||||
Income (loss) per share: | ||||||||||||||
Basic | $ | .05 | $ | (.01 | ) | $ | .06 | $ | (.01 | ) | ||||
Diluted | $ | .05 | $ | (.01 | ) | $ | .05 | $ | (.01 | ) |
Stock options and warrants outstanding at June 30, 2004 and 2003 that are not included in the diluted earnings per share computation due to the antidilutive effects are approximately 1,406,000 and 2,612,000 respectively. Such options and warrants are excluded due to the Company incurring a net loss for the three and six months ended June 30, 2003 and due to exercise prices exceeding the average market value of the Company's common stock in 2004.
5. Significant ClientsThe Company recorded revenue from CACI International of $3.8 million and $6.8 million or 50% and 46% of revenue for the three and six month periods ended June 30, 2004. Revenue from the same client totaled $2.6 million and $5.2 million, or 37% and 35% of revenue for the three and six month periods ended June 30, 2003.
9
The Company recorded revenue from the United States Navy of $2.1 million and $4.7 million or 27% and 32% of revenue for the three and six month periods ended June 30, 2004. Revenue from the same client totaled $2.2 million and $4.9 million or 32% and 33% of revenue for the three and six month periods ended June 30, 2003.
There were no other clients from whom revenue exceeded 10% of total revenue in the three and six month periods ended June 30, 2004 and 2003, respectively.
6. Comprehensive Income or LossComprehensive income or loss includes all changes in equity (foreign currency translation), except those resulting from investments by owners and distributions to owners. For the three and six month periods ended June 30, 2004 and 2003, net income (loss) is the only component of comprehensive income.
7. Legal ProceedingsThe Company has become subject to various claims and other legal matters, such as collection matters initiated by the Company, in the course of conducting its business. The Company believes that neither such claims and legal matters nor the cost of prosecuting and/or defending such claims and legal matters will have a material adverse effect on the Company's consolidated results of operations, financial condition or cash flows. No material claims are currently pending; however, no assurances can be given that future claims, if any, may not be material.
8. Supplemental Disclosure of Cash Flow Information
|
Six Months Ended June 30, |
|||||
---|---|---|---|---|---|---|
|
2004 |
2003 |
||||
|
In thousands of dollars |
|||||
Interest paid | $ | 214 | $ | 397 | ||
Taxes paid | $ | 138 | $ | 228 |
10
9. Segment DataThe Company operates in one industry segment, but conducts its business primarily in three geographic areas: North America, Europe and Asia/Pacific. Information regarding these areas follosws:
|
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2004 |
2003 |
2004 |
2003 |
|||||||||||
|
In thousands of dollars |
||||||||||||||
Revenue: | |||||||||||||||
North America | $ | 7,379 | $ | 6,269 | $ | 14,004 | $ | 13,155 | |||||||
Europe | 10 | | 10 | 70 | |||||||||||
Asia/Pacific | 360 | 896 | 854 | 1,681 | |||||||||||
Total revenue | $ | 7,749 | $ | 7,165 | 14,868 | $ | 14,906 | ||||||||
Gross profit (loss): | |||||||||||||||
North America | $ | 4,036 | $ | 3,099 | $ | 7,553 | $ | 6,735 | |||||||
Europe | 2 | 2 | 11 | (115 | ) | ||||||||||
Asia/Pacific | (278 | ) | 122 | (424 | ) | 139 | |||||||||
Total gross profit | $ | 3,760 | $ | 3,223 | $ | 7,140 | $ | 6,759 | |||||||
|
June 30, 2004 |
December 31, 2003 (Restated) |
|||||
---|---|---|---|---|---|---|---|
|
In thousands of dollars |
||||||
Long-lived assets: | |||||||
North America | $ | 912 | $ | 1,114 | |||
Europe | 25 | 36 | |||||
Asia/Pacific | 11 | 14 | |||||
Corporate | 85 | 94 | |||||
$ | 1,033 | $ | 1,258 | ||||
10. Income TaxesDuring the three months ended June 30, 2004, the Company recorded net income tax expense of $14,000, comprised of $15,000 of state income tax and $1,000 in foreign income tax refunds. For the six months ended June 30, 2004, the Company recorded net income tax expense of $1,000, comprised of $36,000 of state income tax, $1,000 in foreign income tax refunds and the accrual of a $34,000 income tax refund to foreign tax credit carrybacks (see Note 1c). The Company recorded no provision for United States federal income tax expense during the three or six months ended June 30, 2004 due to the projected effect on United States taxable income from the closing of the Company's subsidiary in Singapore planned for 2004.
Currently, the Company records no net deferred tax assets due to the fact that the Company believes the recovery of its net deferred tax assets is uncertain. The Company's net deferred tax assets have been offset by a valuation allowance. The net deferred tax assets are still available to the Company and could be used in the future. Utilization of net operating loss carryforwards in the future may be limited if changes in the Company's stock ownership create a change in control as provided in Section 382 of the Internal Revenue Code of 1986, as amended.
11
ITEM 2MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Overview
The Company derives the majority of its revenue from monthly fixed and incentive fees for the implementation of its Process Value Management ("PVM") approach. Incentive fees are tied to improvements in a variety of client performance measures typically involving response time, asset utilization and productivity. Due to the Company's use of incentive fee contracts, variations in revenue levels may cause fluctuations in quarterly results. Factors such as a client's commitment to a PVM program, general economic and industry conditions, and other issues could affect a client's business performance, thereby affecting the Company's incentive fee revenue and quarterly earnings. Quarterly revenue and earnings of the Company may also be impacted by the size and timing of starts and completions of individual contracts.
In addition to its North America operations, the Company has operations and contracts in its Europe and Asia/Pacific regions. The majority of transactions in these regions are denominated using the United States dollar. However, some of the Company's transactions are in the local currency of the country; therefore, the Company is exposed to currency fluctuation risk. See Item 3 "Quantitative and Qualitative Disclosure About Market Risk".
The following table sets forth the percentages which items in the statement of operations bear to revenue:
|
Three Months Ended June 30,, |
Six Months Ended June 30, |
|||||||
---|---|---|---|---|---|---|---|---|---|
|
2004 |
2003 (Restated) |
2004 |
2003 (Restated) |
|||||
Revenue | 100.0 | 100.0 | 100.0 | 100.0 | |||||
Cost of Sales | 51.5 | 55.0 | 52.0 | 54.7 | |||||
Gross Profit | 48.5 | 45.0 | 48.0 | 45.3 | |||||
Selling, general and administrative | 40.6 | 43.5 | 43.0 | 43.7 | |||||
Operating income | 7.9 | 1.5 | 5.0 | 1.6 | |||||
Interest expense | (1.1 | ) | (2.3 | ) | (1.2 | ) | (2.5 | ) | |
Income (loss) before income taxes | 6.8 | (0.8 | ) | 3.8 | (0.9 | ) | |||
Income taxes | 0.2 | (0.2 | ) | 0.0 | 0.0 | ||||
Net income (loss) | 6.6 | % | (1.0 | )% | 3.8 | % | (0.9 | )% | |
Three Month Period Ended June 30, 2004 Compared to Three Month Period Ended June 30, 2003
RevenueIn the second quarter of 2004, revenue increased $0.5 million. or 7% to $7.7 million from $7.2 million in the second quarter of 2003.
Fixed fee revenue was $7.6 million, or 99% of revenue in the second quarter of 2004, compared to $6.9 million, or 96% of revenue in the second quarter of 2003. Incentive revenue was $0.1 million, or 1% of revenue in the second quarter of 2004, compared to $0.1 million, or 1% of revenue in the second quarter of 2003. Reimbursements were $47,000 or 0% of revenue in the second quarter of 2004, compared to $182,000, or 3% of revenue in the second quarter of 2003.
North America region revenue increased $1.1 million, or 17% to $7.4 million in the second quarter of 2004 from $6.3 million in 2003. Revenue from United States government contracts increased $1.3 million, or 24% to $6.7 million in the second quarter of 2004, compared to $5.4 million in the
12
second quarter of 2003. Revenue from commercial clients decreased $0.2 million, or 22%, to $0.7 million in the second quarter of 2004, from $0.9 million in the second quarter of 2003.
Asia/Pacific region revenue decreased $0.5 million, or 56% to $0.4 million in the second quarter 2004 from $0.9 million in the second quarter 2003. The decrease in revenue reflects revenue from completed contracts in 2003 surpassing revenue from new contracts in 2004.
Europe region revenue increased $8,000 or 100% in the second quarter of 2004 from zero in the second quarter of 2003. The economic climate in Europe remains difficult, but the Company continues to pursue revenue opportunities in Europe from its office in Switzerland.
Gross ProfitGross profit was 49% of revenue, or $3.8 million in 2004, compared to 45% or $3.2 million in 2003. The increase in gross profit in 2004 is attributable to the conclusion of certain commercial programs that required payments to third parties for their assistance on the programs. This revenue was partially replaced in 2004 with commercial contracts that did not require such payments. In addition, increases in United States government contracts contributed to improved gross margins.
Selling, General and Administrative ExpensesSelling, general and administrative expenses increased $38,000 to $3.15 million in 2004 from $3.11 million in 2003. Renegotiation of contracts with service providers resulted in a $0.1 million decrease in travel and telecommunication costs. Office and equipment rental costs decreased $0.1 million as certain offices were subleased or eliminated and equipment leases were terminated. Also, depreciation and amortization decreased $0.1 million. These decreases were offset by increases in incentive compensation related to sales commissions totaling $0.3 million.
Six Month Period Ended June 30, 2004 Compared to Six Month Period Ended June 30, 2003
RevenueRevenue decreased $38,000 to $14.87 million from $14.91 million when comparing the first half of 2004 with 2003.
Fixed fee revenue was $14.6 million, or 98% of revenue for the first half of both 2004 and 2003. Incentive fee revenue was $0.2 million, or 1% of revenue in the first half of 2004, compared to $77,000 in the first half of 2003. Reimbursements were $82,000, or 1% of revenue in the first half of 2004, compared to $0.3 million, or 2% of revenue in the first half of 2003.
North America region revenue increased $0.8 million, or 6% to $14.0 million in 2004 from $13.2 million in 2003. Revenue from United States military contracts increased $2.1 million, or 19% to $12.9 million in 2004, from $10.8 million in 2003. Revenue from commercial clients decreased $1.3 million, or 54%, to $1.1 million in 2004, from $2.4 million in 2003.
Asia/Pacific region revenue decreased $0.9 million, or 53% to $0.8 million in 2004 from $1.7 million in 2003. The decrease reflects revenue from completed contracts in 2003 surpassing revenue from new contracts in 2004, and the conversion of a client from a fixed fee-based contract to a more incentive-based contract.
Europe region revenue decreased to $41,000 or 84% to $8,000 in 2004 from $49,000 in 2003. The decrease is attributable to the adverse economic climate in Europe. The Company continues to pursue revenue opportunities in Europe from its office in Switzerland.
Gross ProfitGross profit was 48% of revenue, or $7.1 million in 2004 compared to 45% or $6.8 million in 2003. The increase in gross profit is attributable to a decrease of $0.4 million in cost of sales. The decrease in cost of sales is related to the conclusion of certain commercial programs that required payments to third parties for their assistance on the programs. This revenue was partially replaced in 2004 with commercial contracts that did not require such payments.
13
Selling, General and AdministrativeSelling general and administrative expenses decreased $0.1 million to $6.4 million in 2004 from $6.5 million in 2003. Salaries and commissions of salespeople increased $0.5 million in the first half of 2004 when compared to the first half of 2003. This increase was offset by decreases of $0.2 million in travel and telecommunications, $0.2 million in office and equipment rentals, and $0.2 million in depreciation and amortization costs.
Liquidity and Capital Resources
Cash and cash equivalents decreased $1.7 million in the first six months of 2004 compared to a $1.2 million decrease in the first six months of 2003. The major components of these changes are discussed below:
Cash Flows from Operating ActivitiesOperating activities used cash of $1.5 million during the first six months of 2004 compared using cash of $0.2 million in 2003. The increase in cash used by operating activities is primarily due to an increase in trade accounts receivable. This increase relates in part to the revenue increase in the second quarter of 2004, and in part to a payment from a significant client that arrived in early July as opposed to late June 2004, per the terms of their contract.
Cash Flows from Investing ActivitiesCash flows used in investing activities totaled $17,000 during the first six months of 2004, primarily for upgrades to office equipment and computer software. Cash flows used in investing activities for the first six months of 2003 totaled $29,000 for upgrades to computer software.
Cash Flows from Financing ActivitiesCash flows used in financing activities were approximately $0.2 million during the first six months of 2004, primarily consisting of $0.6 million of term note payments made to the Company's senior lender, offset by borrowings of $0.4 million under the Company's revolving line of credit. Cash flows used in financing activities were $1.0 million during the first six months of 2003, due to $1.0 million of repayments on the Company's senior term debt and $0.1 million of repayments on related party subordinated debt, offset by $0.1 million in borrowings under the Company's revolving line of credit.
The Company currently has a stock repurchase plan, which allows the Company to repurchase up to 750,000 shares of the Company's common stock. The Company has approximately 408,000 shares available to purchase under this plan. The Company has purchased no treasury shares since October of 2001.
4. Liquidity PlanAs a result of cash generated from operations, the Company reduced its senior debt by $4.5 million in 2003 and another $0.7 million through August 13, 2004. The Company's ability to reduce debt and generate cash from operations is due primarily to cost saving measures including staff reductions, downsizing and subleasing facilities and more aggressive collection policies. However, recent operating results and the uncertainty of future business development and growth strategies give rise to concerns about the Company's ability to generate cash flow from operations sufficient to make scheduled debt payments as they become due and to remain in compliance with its restrictive loan covenants.
The Company's need to raise additional equity or debt financing and its ability to generate cash flow from operations sufficient to make scheduled payments on its debts as they become due will depend on its future performance and in particular, its ability to successfully implement business and growth strategies. In addition, the Company is seeking financing alternatives to replace its current senior lender, as well as continuing the evaluation of the business on a daily basis to enhance its liquidity position. Such evaluation includes appropriate furlough of its unassigned workforce, staff reductions and the downsizing or subleasing of facilities when necessary.
The Company's performance will also be affected by prevailing economic conditions. Many of these factors are beyond the Company's control. The Company currently seeks business opportunities
14
in the European, Asia/Pacific and North American regions and is affected by prevailing economic conditions in these regions. In addition, recent conflicts throughout the world involving the United States military, could potentially have an adverse affect on the Company's liquidity due to the high concentration of United States government contracts, which could result in delays in program operations. If future cash flows and capital resources are insufficient to meet the Company's debt obligations and commitments, the Company may be forced to reduce or delay activities and capital expenditures, obtain additional equity capital or restructure or refinance its debt. In the event the Company is unable to do so, the Company may be left without sufficient liquidity and it may not be able to meet its debt service requirements. In such case, an event of default would occur under the credit facility and could result in all of the Company's indebtedness becoming immediately due and payable. As a result, the Company's senior lender would be able to foreclose on the Company's assets.
Inflation
Although the operations of the Company are influenced by general economic conditions, the Company does not believe inflation had a material effect on the results of operations during the three or six month periods ended June 30, 2004 or 2003, respectively. However, there can be no assurance the Company's business will not be affected by inflation in the future.
"Safe Harbor" Statement Under The Private Securities Litigation Reform Act:
With the exception of historical information, the matters discussed in this report are "forward looking statements" as that term is defined in Section 21E of the Securities Exchange Act of 1934.
The Company has identified several important factors which could cause actual results to differ materially from those predicted, including, by way of example:
ITEM 3QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK
The Company invests cash balances in excess of operating requirements in short-term securities, generally with maturities of 90 days or less. The Company's credit agreement provides for borrowings, which bear interest of prime plus 2% on a $3.0 million revolving line of credit and prime plus 4% on a $2.2 million term note. In addition, the Company has subordinated debt financing of $1.4 million, which bears interest of prime plus 6%. Between January 1, 1994 and June 30, 2004, the prime rate has fluctuated between 9.5% and 4.0%. Based on the volatility of the prime rate in recent years, a five percentage point increase in interest rates would have resulted in $77,000 of additional interest expense in the first six months of 2004. The Company had borrowings of $0.4 million and no repayments on its
15
revolving credit facility during the first six months of 2004, and outstanding borrowings at June 30, 2004 were $0.4 million. Through August 13, 2004, the Company had additional borrowings of $0.4 million, and repayments of $0.8 million related to its revolving credit facility, and on August 13, 2004, the Company had no outstanding borrowings on the revolving credit facility. The term loan portion of the credit facility had an outstanding balance of $2.8 million at the beginning of 2004. Subsequent principal reductions of $0.7 million resulted in a balance on August 13, 2004 of $2.1 million.
Due to the Company's foreign operations in Europe and Asia, the Company is exposed to transaction adjustments with respect to foreign currency. The Company uses the United States dollar as its functional currency.
Under United States dollar functional currency, the financial statements of foreign subsidiaries are remeasured from the recording currency to the United States dollar. The resulting remeasurement adjustment is recorded as foreign exchange gain or loss in the statement of operations. The Company incurred foreign exchange losses of $3,000 for the six month period ended June 30, 2004 and foreign exchange gains of $2,000 for the six month period ended June 30, 2003. At June 30, 2004, the effect of a 10% increase in foreign exchange rates would have resulted in a $32,000 foreign currency exchange loss on the Company's non-United States denominated assets and a $17,000 foreign exchange gain on the Company's non-United States denominated liabilities. As such, the net effect of a 10% increase in the Company's foreign exchange rates, at June 30, 2004, would have been a $15,000 foreign currency exchange loss. The Company believes that transacting business in countries with traditionally stable currencies mitigates the effect of any near-term foreign currency transaction adjustments on the Company's financial position, results of operations and cash flows.
The Company has not engaged in foreign currency hedging transactions nor does the Company have any derivative financial instruments. However, going forward, the Company will assess the need to enter into hedging transactions to limit its risk due to fluctuations in exchange rates.
ITEM 4CONTROLS AND PROCEDURES
Based on the evaluation of the Company's disclosure controls and procedures as of the end of the period covered by this quarterly report, James T. Taylor, the President and Chief Executive Officer, has concluded that, in his judgment, the Company's disclosure controls and procedures are designed to ensure that material information relating to the Company, including the Company's subsidiaries, is accumulated and communicated to the Company's management, including its principal executive and financial officers of the Company or its subsidiaries, to allow timely decisions regarding required disclosure. Management necessarily applied its judgment in assessing the costs and benefits of such controls and procedures, which, by their nature, can provide only reasonable assurance regarding management's control objectives. The design of any system of controls and procedures is based in part upon certain assumptions about the likelihood of future events. There can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions, regardless of how remote.
There were no significant changes in the Company's internal controls or in other factors that could significantly affect these controls subsequent to the date of their evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.
16
PART IIOTHER INFORMATION
Item 6Exhibits and Reports on Form 8-K
|
Date of Filing |
Subject |
|
---|---|---|---|
April 22, 2004 | Press Release announcing financial results for the three months ended March 31, 2004 (such press release is not incorporated by reference herein or deemed "filed" within the meaning of Section 18 of the Securities Act of 1933, as amended.) | ||
July 30, 2004 |
Press Release announcing financial results for the three and six months ended June 30, 2004 (such press release is not incorporated by reference herein or deemed filed within the meaning of Section 18 of the Securities Act of 1933, as amended.) |
17
Pursuant to the requirements 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.
Thomas Group, Inc. Registrant |
|||
August 13, 2004 Date |
/s/ JAMES T. TAYLOR James T. Taylor Chief Executive Officer, President and Chief Financial Officer |
18