Delaware |
04-3144936 | |
(State or Other Jurisdiction of |
(I.R.S. Employer | |
Incorporation or Organization) |
Identification No.) |
1 | ||
|
Page Number | ||||
PART I - FINANCIAL INFORMATION | ||||
Item 1. | Financial Statements: | |||
Condensed Consolidated Statements of Operations | 3 | |||
Condensed Consolidated Balance Sheets | 4 | |||
Condensed Consolidated Statements of Comprehensive Loss | 5 | |||
Condensed Consolidated Statements of Cash Flows | 6 | |||
Notes to Condensed Consolidated Financial Statements | 7 | |||
Item 2. | Management's Discussion and Analysis of Financial Condition and Results of Operations | 16 | ||
Item 3. | Quantitative and Qualitative Disclosures about Market Risk | 31 | ||
Item 4. | Controls and Procedures | 31 | ||
PART II - OTHER INFORMATION | ||||
Item 1. | Legal proceedings | 32 | ||
Item 2. | Changes in securities | 32 | ||
Item 3. | Defaults upon senior securities | 32 | ||
Item 4. | Submission of matters to a vote of security holders | 32 | ||
Item 5. | Other information | 32 | ||
Item 6. | Exhibits and reports on Form 8-K | 32 | ||
SIGNATURES | 33 | |||
CERTIFICATIONS | 34 |
2 | ||
|
Three Months Ended |
Nine Months Ended |
||||||||||||
September 30, 2004 |
September 30, 2003 |
September 30, 2004 |
September 30, 2003 |
||||||||||
Net revenue |
$ |
5,774 |
$ |
10,762 |
$ |
14,892 |
$ |
19,153 |
|||||
Cost of revenue |
3,508 |
7,469 |
9,493 |
12,312 |
|||||||||
Gross margin |
2,266 |
3,293 |
5,399 |
6,841 |
|||||||||
|
|||||||||||||
Operating expenses: |
|||||||||||||
Sales, marketing and support |
1,256 |
1,103 |
3,583 |
3,190 |
|||||||||
General and administrative |
729 |
417 |
2,194 |
1,230 |
|||||||||
Research and development |
2,489 |
1,070 |
5,261 |
3,174 |
|||||||||
Amortization of intangible assets |
300 |
132 |
707 |
436 |
|||||||||
In-process research and development |
- |
- |
300 |
- |
|||||||||
Restructuring recovery |
- |
- |
- |
(29 |
) | ||||||||
4,774 |
2,722 |
12,045 |
8,001 |
||||||||||
Income (loss) from operations |
(2,508 |
) |
571 |
(6,646 |
) |
(1,160 |
) | ||||||
Interest expense, net |
(8 |
) |
(46 |
) |
(68 |
) |
(150 |
) | |||||
Other net income (expense) |
(10 |
) |
7 |
10 |
104 |
||||||||
Income (loss) before income tax expense |
(2,526 |
) |
532 |
(6,704 |
) |
(1,206 |
) | ||||||
Income tax expense |
- |
- |
1 |
2 |
|||||||||
Net income (loss) |
$ |
(2,526 |
) |
$ |
532 |
$ |
(6,705 |
) |
$ |
(1,208 |
) | ||
Net income (loss) per share |
|||||||||||||
Basic |
$ |
(0.05 |
) |
$ |
0.01 |
$ |
(0.14 |
) |
$ |
(0.03 |
) | ||
Diluted |
$ |
(0.05 |
) |
$ |
0.01 |
$ |
(0.14 |
) |
$ |
(0.03 |
) | ||
Weighted average common and common equivalent shares |
|||||||||||||
Basic |
52,803 |
40,159 |
48,578 |
38,150 |
|||||||||
Diluted |
52,803 |
48,755 |
48,578 |
38,150 |
3 | ||
|
|
|||||||
Assets |
September 30, 2004 |
December 31, 2003 |
|||||
Current assets: |
|||||||
Cash and cash equivalents |
$ |
2,788 |
$ |
3,731 |
|||
Accounts receivable, net of allowances of $358 and $384 |
3,133 |
2,385 |
|||||
Inventories |
4,000 |
3,493 |
|||||
Prepaid expenses and other current assets |
634 |
368 |
|||||
Total current assets |
10,555 |
9,977 |
|||||
Long-term assets: |
|||||||
Property and equipment, net |
948 |
146 |
|||||
Other assets |
54 |
151 |
|||||
Intangible assets, net |
1,878 |
635 |
|||||
Goodwill |
12,860 |
5,191 |
|||||
Total long-term assets |
15,740 |
6,123 |
|||||
$ |
26,295 |
$ |
16,100 |
||||
Liabilities and Stockholders' Equity |
|||||||
Current liabilities: |
|||||||
Accounts payable |
$ |
3,298 |
$ |
2,292 |
|||
Accrued liabilities |
2,648 |
1,989 |
|||||
Current portion of long-term debt |
31 |
- |
|||||
Borrowings under line-of-credit |
224 |
- |
|||||
Total current liabilities |
6,201 |
4,281 |
|||||
Long-term liabilities: |
|||||||
Convertible promissory notes payable to shareholder |
- |
3,867 |
|||||
Long-term debt, net of current portion |
184 |
- |
|||||
Total long-term liabilities |
184 |
3,867 |
|||||
Stockholders' equity: |
|||||||
Preferred stock, $0.01 par value; authorized 3,000,000 shares; 3,161 and 1,904 shares issued at September 30, 2004 and December 31, 2003, respectively (aggregate liquidation preference $3,917) |
- |
- |
|||||
Common stock, $0.01 par value; 100,000,000 shares authorized, 53,733,424 and 42,800,240 shares issued at September 30, 2004 and December 31, 2003, respectively |
536 |
428 |
|||||
Additional paid-in capital |
89,846 |
71,295 |
|||||
Accumulated deficit |
(69,726 |
) |
(63,021 |
) | |||
Cumulative foreign currency translation adjustments |
4 |
- |
|||||
Treasury stock at cost, 497,055 shares at September 30, 2004 and December 31, 2003, respectively |
(750 |
) |
(750 |
) | |||
Total stockholders' equity |
19,910 |
7,952 |
|||||
$ |
26,295 |
$ |
16,100 |
4 | ||
|
Three Months Ended |
Nine Months Ended |
||||||||||||
|
September 30, 2004 |
September 30, 2003 |
September 30, 2004 |
September 30, 2003 |
|||||||||
Net income (loss) |
$ |
(2,526 |
) |
$ |
532 |
$ |
(6,705 |
) |
$ |
(1,208 |
) | ||
Foreign currency translation |
|||||||||||||
adustments, net |
(61 |
) |
- |
4 |
- |
||||||||
Comprehensive income (loss) |
$ |
(2,587 |
) |
$ |
532 |
$ |
(6,701 |
) |
$ |
(1,208 |
) |
5 | ||
|
|
Nine Months Ended |
||||||
September 30, 2004 |
September 30, 2003 |
||||||
Cash flows from operating activities: |
|||||||
Net loss |
$ |
(6,705 |
) |
$ |
(1,208 |
) | |
Adjustments to reconcile net loss to net cash used in operating activities: |
|||||||
Depreciation and amortization |
816 |
571 |
|||||
Stock-based compensation |
32 |
- |
|||||
Changes in assets and liabilities: |
|||||||
Decrease (increase) in accounts receivable |
171 |
(2,980 |
) | ||||
Decrease (increase) in inventories |
63 |
(1,875 |
) | ||||
Increase in prepaid expenses and other assets |
(139 |
) |
(147 |
) | |||
Increase in accounts payable |
290 |
2,611 |
|||||
Increase in accrued liabilities |
828 |
73 |
|||||
Net cash used in operating activities |
(4,644 |
) |
(2,955 |
) | |||
Cash flows from investing activities: |
|||||||
Acquisition of COMO Computer and Motion GmbH net of cash acquired |
(7 |
) |
- |
||||
Acquisition of Visual Circuits Corporation |
(440 |
) |
- |
||||
Acquisition of DVUnlimited |
- |
(57 |
) | ||||
Purchases of property and equipment |
(742 |
) |
(89 |
) | |||
Net cash used in investing activities |
(1,189 |
) |
(146 |
) | |||
Cash flows from financing activities: |
|||||||
Payments of short-term debt |
(434 |
) |
- |
||||
Payments under capital lease obligations |
- |
(37 |
) | ||||
Proceeds from exercise of common stock options and warrants |
116 |
2,107 |
|||||
Net proceeds from private offerings of common stock |
5,217 |
1,924 |
|||||
Net cash provided by financing activities |
4,899 |
3,994 |
|||||
Effect of exchange rate changes on cash and cash equivalents |
(9 |
) |
- |
||||
Increase (decrease) in cash and cash equivalents |
(943 |
) |
893 |
||||
Cash and cash equivalents at beginning of period |
3,731 |
1,310 |
|||||
Cash and cash equivalents at end of period |
$ |
2,788 |
$ |
2,203 |
|||
Non-Cash Activity |
|||||||
Conversion of notes payable and accrued interest to related party into common and preferred stock |
$ |
4,454 |
$ |
- |
6 | ||
|
1. | Basis of Presentation - Unaudited Interim Financial Information |
2. | Consolidation and Foreign Currency Translation |
3. | Pro Forma Stock Compensation Expense |
7 | ||
|
(In thousands, except per-share data) |
Three Months Ended |
Nine Months Ended |
|||||||||||
|
September 30, 2004 |
September 30, 2003 |
September 30, 2004 |
September 30, 2003 |
|||||||||
Reported net income (loss) |
$ |
(2,526 |
) |
$ |
532 |
$ |
(6,705 |
) |
$ |
(1,208 |
) | ||
Stock-based compensation expense |
|||||||||||||
determined under fair value method |
(336 |
) |
(276 |
) |
(915 |
) |
(670 |
) | |||||
Pro forma net income (loss) |
$ |
(2,862 |
) |
$ |
256 |
$ |
(7,620 |
) |
$ |
(1,878 |
) | ||
Basic reported net income (loss) per share |
$ |
(0.05 |
) |
$ |
0.01 |
$ |
(0.14 |
) |
$ |
(0.03 |
) | ||
Diluted reported net income (loss) per share |
$ |
(0.05 |
) |
$ |
0.01 |
$ |
(0.14 |
) |
$ |
(0.03 |
) | ||
Basic pro forma net income (loss) per share |
$ |
(0.05 |
) |
$ |
0.01 |
$ |
(0.16 |
) |
$ |
(0.05 |
) | ||
Diluted pro forma net income (loss) per share |
$ |
(0.05 |
) |
$ |
0.01 |
$ |
(0.16 |
) |
$ |
(0.05 |
) |
4. | Managements Plans |
8 | ||
|
5. | Business Combinations |
(In thousands) |
Purchase Price Allocation |
|||
Assets acquired |
$ |
1,169 |
||
Intangible asset: Existing technology |
1,060 |
|||
Goodwill |
6,911 |
|||
Liabilities assumed |
(513 |
) | ||
In-process research and development |
300 |
|||
$ |
8,927 |
9 | ||
|
|
(In thousands, except per-share data) |
Nine Months Ended |
||||||
|
September 30, 2004 |
September 30, 2003 |
|||||
Revenue |
$ |
16,673 |
$ |
21,166 |
|||
Net income (loss) |
$ |
(7,146 |
) |
$ |
(2,074 |
) | |
Basic net income (loss) per share |
$ |
(0.15 |
) |
$ |
(0.05 |
) | |
Diluted net income (loss) per share |
$ |
(0.15 |
) |
$ |
(0.05 |
) |
10 | ||
|
(In thousands) |
Purchase Price Allocation |
|||
Assets acquired |
$ |
782 |
||
Intangible asset: Existing technology |
890 |
|||
Goodwill |
758 |
|||
Liabilities assumed |
(1,420 |
) | ||
$ |
1,010 |
6. | Goodwill and Intangible Assets |
(In thousands) |
Goodwill |
|||
Balance as of December 31, 2003 |
$ |
5,191 |
||
Goodwill resulting from the acquisition of COMO |
758 |
|||
Goodwill resulting from the acquisition of Visual Circuits |
6,911 |
|||
Balance as of September 30, 2004 |
$ |
12,860 |
(In thousands) |
September 30, 2004 |
|||||||||
|
Gross Amount |
Accumulated Amortization |
Net Amount |
|||||||
Existing technology |
$ |
3,945 |
$ |
(2,080 |
) |
$ |
1,865 |
|||
Tradename |
176 |
(163 |
) |
13 |
||||||
$ |
4,121 |
$ |
(2,243 |
) |
$ |
1,878 |
||||
|
||||||||||
December 31, 2003 |
||||||||||
|
|
|||||||||
|
Gross Amount |
Accumulated Amortization |
Net
Amount |
|||||||
Existing technology |
$ |
1,995 |
$ |
(1,406 |
) |
$ |
589 |
|||
Tradename |
176 |
(130 |
) |
46 |
||||||
$ |
2,171 |
$ |
(1,536 |
) |
$ |
635 |
11 | ||
|
(In thousands) |
Amortization |
|||
Three months ended December 31, 2004 |
$ |
294 |
||
Fiscal year 2005 |
718 |
|||
Fiscal year 2006 |
680 |
|||
Fiscal year 2007 |
186 |
|||
Total |
$ |
1,878 |
7. | Inventories |
(In thousands) |
|||||||
|
September 30, 2004 |
December 31, 2003 |
|||||
Raw materials |
$ |
2,535 |
$ |
2,048 |
|||
Work in process |
173 |
72 |
|||||
Finished goods |
1,292 |
1,373 |
|||||
$ |
4,000 |
$ |
3,493 |
8. | Borrowings and Commitments |
(In thousands) |
|||||||
|
September 30, 2004 |
December 31, 2003 |
|||||
Short-term debt: |
|||||||
Current portion of notes payable to bank |
$ |
31 |
$ |
- |
|||
Borrowings under line-of-credit |
224 |
- |
|||||
255 |
- |
||||||
Long-term debt: |
|||||||
Notes payable to bank (long-term portion) |
184 |
- |
|||||
Convertible promissory notes payable to shareholder |
- |
3,867 |
|||||
184 |
3,867 |
||||||
$ |
439 |
$ |
3,867 |
12 | ||
|
13 | ||
|
9. | Stockholders' Equity |
10. | Related Party Transactions |
14 | ||
|
11. | Subsequent Events |
15 | ||
|
|
Three Months Ended |
||||||||||||
(Dollars in thousands) |
September 30, 2004 |
September 30, 2003 |
Increase/ (decrease) |
|
% increase/ - decrease |
||||||||
System products |
$ |
5,119 |
$ |
3,355 |
$ |
1,764 |
52.6 |
% | |||||
Semiconductor products |
655 |
7,407 |
(6,752 |
) |
-91.2 |
% | |||||||
$ |
5,774 |
$ |
10,762 |
$ |
(4,988 |
) |
-46.3 |
% |
16 | ||
|
|
Nine Months Ended |
||||||||||||
(Dollars in thousands) |
September 30, 2004 |
September 30, 2003 |
Increase/ (decrease) |
|
% increase/ - decrease |
||||||||
System products |
$ |
12,238 |
$ |
10,429 |
$ |
1,809 |
17.3 |
% | |||||
Semiconductor products |
2,654 |
8,724 |
(6,070 |
) |
-69.6 |
% | |||||||
$ |
14,892 |
$ |
19,153 |
$ |
(4,261 |
) |
-22.2 |
% | |||||
17 | ||
|
|
Three Months Ended |
|||||||||
(Dollars in thousands) |
September 30, 2004 |
September 30, 2003 |
Increase/ (decrease) |
| ||||||
Gross margin |
$ |
2,266 |
$ |
3,293 |
$ |
(1,027 |
) | |||
Gross margin rate |
39.2 |
% |
30.6 |
% |
8.6 |
% |
|
Nine Months Ended |
|||||||||
(Dollars in thousands) |
September 30, 2004 |
September 30, 2003 |
Increase/ (decrease) |
| ||||||
Gross margin |
$ |
5,399 |
$ |
6,841 |
$ |
(1,442 |
) | |||
Gross margin rate |
36.3 |
% |
35.7 |
% |
0.6 |
% | ||||
18 | ||
|
(Dollars in thousands) |
Three Months Ended |
||||||||||||||||||
September 30, 2004 |
September 30, 2003 |
Increase |
|||||||||||||||||
|
% of
revenue |
% of
revenue |
% of
revenue |
||||||||||||||||
|
|
|
|||||||||||||||||
Sales, marketing and support |
$ |
1,256 |
21.8 |
% |
$ |
1,103 |
10.2 |
% |
$ |
153 |
11.6 |
% | |||||||
General and administrative |
729 |
12.6 |
% |
417 |
3.9 |
% |
312 |
8.7 |
% | ||||||||||
Research and development |
2,489 |
43.1 |
% |
1,070 |
9.9 |
% |
1,419 |
33.2 |
% | ||||||||||
Amortization of intangible assets |
300 |
5.2 |
% |
132 |
1.2 |
% |
168 |
4.0 |
% | ||||||||||
$ |
4,774 |
82.7 |
% |
$ |
2,722 |
25.3 |
% |
$ |
2,052 |
57.4 |
% |
(Dollars in thousands) |
Nine Months Ended |
||||||||||||||||||
|
September 30, 2004 |
September 30, 2003 |
Increase |
||||||||||||||||
% of
revenue |
% of
revenue |
% of
revenue |
|||||||||||||||||
|
|
|
|||||||||||||||||
Sales, marketing and support |
$ |
3,583 |
24.1 |
% |
$ |
3,190 |
16.7 |
% |
$ |
393 |
7.4 |
% | |||||||
General and administrative |
2,194 |
14.7 |
% |
1,230 |
6.4 |
% |
964 |
8.3 |
% | ||||||||||
Research and development |
5,261 |
35.3 |
% |
3,174 |
16.6 |
% |
2,087 |
18.7 |
% | ||||||||||
Amortization of intangible assets |
707 |
4.7 |
% |
436 |
2.3 |
% |
271 |
2.4 |
% | ||||||||||
In-process research and development |
300 |
2.0 |
% |
- |
0.0 |
% |
300 |
2.0 |
% | ||||||||||
Restructuring recovery |
- |
0.0 |
% |
(29 |
) |
-0.2 |
% |
29 |
0.2 |
% | |||||||||
$ |
12,045 |
80.9 |
% |
$ |
8,001 |
41.8 |
% |
$ |
4,044 |
39.1 |
% | ||||||||
19 | ||
|
|
Three Months Ended | ||||||||||||
(Dollars in thousands) |
September 30, 2004 |
September 30, 2003 |
Decrease |
% decrease |
|||||||||
Interest expense, net |
$ |
(8 |
) |
$ |
(46 |
) |
$ |
(38 |
) |
-82.6 |
% | ||
Other income (expense), net |
$ |
(10 |
) |
$ |
7 |
(17 |
) |
-242.9 |
% |
|
Nine Months Ended |
||||||||||||
(Dollars in thousands) |
September 30, 2004 |
September 30, 2003 |
Decrease |
% decrease |
|||||||||
Interest expense, net |
$ |
(68 |
) |
$ |
(150 |
) |
$ |
(82 |
) |
-54.7 |
% | ||
Other income, net |
$ |
10 |
$ |
104 |
(94 |
) |
-90.4 |
% |
20 | ||
|
As of or for the Nine Months Ended | |||||||
(Dollars in thousands) |
|||||||
September 30, 2004 |
December 31, 2003 |
||||||
Cash and cash equivalents |
$ |
2,788 |
$ |
3,731 |
|||
Working capital |
$ |
4,354 |
$ |
5,696 |
|||
|
September 30, 2004 |
September 30, 2003 |
|||||
Days sales outstanding (DSO) |
48.2 |
52.5 |
|||||
Inventory turns - annualized |
3.3 |
2.8 |
|||||
Net cash used in operating activities |
$ |
(4,644 |
) |
$ |
(2,955 |
) | |
Net cash used in investing activities |
$ |
(1,189 |
) |
$ |
(146 |
) | |
Net cash provided by financing activities |
$ |
4,899 |
$ |
3,994 |
21 | ||
|
(In thousands) |
Nine Months Ended |
|||||||||
September 30, 2004 |
September 30, 2003 |
Change in |
||||||||
cash (used)
provided |
cash (used)
provided |
|
cash (used)
provided |
| ||||||
Net loss |
$ |
(6,705 |
) |
$ |
(1,208 |
) |
$ |
(5,497 |
) | |
Non-cash income statement items |
848 |
571 |
277 |
|||||||
Decrease (increase) in accounts receivable |
171 |
(2,980 |
) |
3,151 |
||||||
Decrease (increase) in inventories |
63 |
(1,875 |
) |
1,938 |
||||||
Increase in prepaid expenses and other assets |
(139 |
) |
(147 |
) |
8 |
|||||
Increase in accounts payable |
290 |
2,611 |
(2,321 |
) | ||||||
Increase in accrued liabilities |
828 |
73 |
755 |
|||||||
$ |
(4,644 |
) |
$ |
(2,955 |
) |
$ |
(1,689 |
) |
22 | ||
|
(In thousands) |
|||||||||||||
|
< 1 year |
1-2 years |
> 2 years |
Total |
|||||||||
Operating leases |
$ |
427 |
$ |
84 |
$ |
- |
$ |
511 |
|||||
Notes payable |
31 |
63 |
121 |
215 |
|||||||||
$ |
458 |
$ |
147 |
$ |
121 |
$ |
726 |
23 | ||
|
24 | ||
|
25 | ||
|
· | changing product specifications; |
· | the discontinuation of certain third party components; |
· | difficulties in hiring and retaining necessary personnel; |
· | difficulties in reallocating engineering resources and other resource limitations; |
· | difficulties with independent contractors; |
· | changing market or competitive product requirements; |
26 | ||
|
· | unanticipated engineering complexity; |
· | undetected errors or failures in software and hardware; and |
· | delays in the acceptance or shipment of products by customers. |
· | both license and internally develop leading technologies useful in our business; |
· | enhance our existing technologies; |
· | develop new services and technology that address the increasingly sophisticated and varied needs of our prospective customers; and |
· | respond to technological advances and emerging industry standards and practices on a cost-effective and timely basis. |
27 | ||
|
· | actual or anticipated variations in our quarterly operating results; |
· | announcements of technological innovations, new sales formats or new products or services by us or our competitors; |
· | cyclical nature of consumer products using our technology; |
· | changes in financial estimates by us or securities analysts; |
· | changes in the economic performance and/or market valuations of other multi-media, video scan companies; |
· | announcements by us of significant acquisitions, strategic partnerships, joint ventures or capital commitments; |
· | additions or departures of key personnel; |
· | additions or losses of significant customers; and |
· | sales of common stock or issuance of other dilutive securities. |
28 | ||
|
29 | ||
|
30 | ||
|
31 | ||
|
Item 1. | Legal proceedings | |
From time to time, Focus is party to certain other claims and legal proceedings that arise in the ordinary course of business of which, in the opinion of management, do not have a material adverse effect on Focus financial position or results of operation. | ||
Item 2. | Changes in securities | |
(a) to (e) None. | ||
Item 3. | Defaults upon senior securities | |
None. | ||
Item 4. | Submission of matters to a vote of security holders | |
None. | ||
Item 5. | Other information | |
None. | ||
Item 6. | Exhibits and reports on Form 8-K. | |
(a) Exhibits | ||
Exhibit 31.1 - Rule 13a-14(a) Certification of CEO | ||
Exhibit 31.2 - Rule 13a-14(a) Certification of CFO | ||
Exhibit 32.1 - CEO 906 Certification | ||
Exhibit 32.2 - CFO 906 Certification | ||
(b) Reports on Form 8-K | ||
On July 20, 2004, Focus filed an amendment to an 8-K filed on June 2, 2004 to incorporate historical financial statements of Visual Circuits Corporation. On May 28, 2004, Focus completed the acquisition of substantially all of the assets and certain liabilities of Visual Circuits Corporation pursuant to an Agreement and Plan of Reorganization. | ||
On August 6, 2004, Focus filed an 8-K discussing its results of operations for the three months ended June, 2004 and to announce that at its Annual Stockholder's Meeting, N. William Jasper, Jr. and Carl E. Berg were elected as directors to serve until 2007 and that the Stockholders passed the following proposals: | ||
- Approval of the Focus Enhancements Inc. 2004 Stock Incentive Plan; and | ||
- The ratification of Deloitte & Touche, LLP as Focus independent registered public accounting firm for the year ending December 31, 2004. |
32 | ||
|
November 12, 2004 | Focus Enhancements, Inc. | ||
Date | Registrant | ||
By:/s/ Brett A. Moyer | |||
Brett A. Moyer | |||
Chief Executive Officer and President | |||
(Principal Executive Officer) | |||
By:/s/ Gary L. Williams | |||
Gary L. Williams | |||
Vice President of Finance, Chief Financial Officer | |||
(Principal Accounting Officer) |
33 | ||
|