Back to GetFilings.com



Table of Contents

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 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 March 31, 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 0-18603

 

INTEGRAL SYSTEMS, INC.

(Exact name of registrant as specified in its charter)

 

Maryland   52-1267968
(State or other jurisdiction of incorporation or organization)   (I.R.S. Employer Identification No.)
5000 Philadelphia Way, Lanham, MD   20706
(Address of principal executive offices)   (Zip Code)

 

Registrant’s telephone number, including area code (301) 731-4233

 

 


(Former name, address and fiscal year, if changed since last report)

 

Indicate by checkmark 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 checkmark whether the registrant is an accelerated filer (as defined by Rule 12b-2 of the Exchange Act).

 

Yes x    No ¨

 

Registrant had 9,960,344 shares of common stock outstanding as of April 23, 2004.

 


 


Table of Contents

INTEGRAL SYSTEMS, INC.

 

TABLE OF CONTENTS

 

          Page No.

PART I. FINANCIAL INFORMATION:

    

Item 1.

   Financial Statements     
     Consolidated Balance Sheets – March 31, 2004 (unaudited) and September 30, 2003    1
     Unaudited Consolidated Statements of Operations – Three and Six Months Ended March 31, 2004 and March 31, 2003    3
     Unaudited Consolidated Statement of Stockholders’ Equity - Six Months Ended March 31, 2004    4
     Unaudited Consolidated Statements of Cash Flow – Six Months Ended March 31, 2004 and March 31, 2003    5
     Notes to Financial Statements    6

Item 2.

   Management’s Discussion and Analysis of Financial Condition and Results of Operations    10

Item 3.

   Quantitative and Qualitative Disclosures About Market Risk    26

Item 4.

   Controls and Procedures    26

PART II. OTHER INFORMATION:

    

Item 2.

   Changes in Securities, Use of Proceeds and Issuer Purchases of Equity Securities    27

Item 6.

   Exhibits and Reports on Form 8-K    28

 


Table of Contents

PART I. FINANCIAL INFORMATION

 

Item 1. Financial Statements

 

INTEGRAL SYSTEMS, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

March 31, 2004 and September 30, 2003

 

     March 31,
2004


   September 30,
2003


     (unaudited)     

ASSETS

             

CURRENT ASSETS

             

Cash

   $ 20,458,774    $ 22,526,718

Marketable Securities

     28,263,849      28,188,935

Accounts Receivable

     34,219,917      32,226,317

Notes Receivable

     260,708      257,583

Prepaid Expenses

     474,442      361,743

Inventory

     1,673,834      973,702

Deferred Income Tax

     876,585      876,585
    

  

TOTAL CURRENT ASSETS

     86,228,109      85,411,583

FIXED ASSETS

             

Electronic Equipment

     4,553,338      4,814,843

Furniture & Fixtures

     803,207      776,323

Leasehold Improvements

     929,100      971,965

Software Purchases

     776,101      724,537
    

  

SUBTOTAL - FIXED ASSETS

     7,061,746      7,287,668

Less: Accum. Depreciation

     3,486,267      3,362,553
    

  

TOTAL FIXED ASSETS

     3,575,479      3,925,115

OTHER ASSETS

             

Notes Receivable - Non-Current

     366,439      430,917

Intangible Assets, net

     774,993      1,419,522

Goodwill

     25,715,264      25,715,264

Software Development Costs

     5,326,432      5,754,971

Deposits, Deferred Charges, and Other

     208,513      135,827
    

  

TOTAL OTHER ASSETS

     32,391,641      33,456,501

TOTAL ASSETS

   $ 122,195,229    $ 122,793,199
    

  

 

The accompanying notes are an integral part of these consolidated financial statements.

 

- 1 -


Table of Contents

INTEGRAL SYSTEMS, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

March 31, 2004 and September 30, 2003

 

     March 31,
2004


    September 30,
2003


 
     (unaudited)        

LIABILITIES & STOCKHOLDERS’ EQUITY

                

CURRENT LIABILITIES

                

Accounts Payable

   $ 5,506,281     $ 4,544,677  

Accrued Expenses

     5,131,748       12,507,716  

Capital Leases Payable

     33,665       32,270  

Billings in Excess of Cost

     6,715,494       7,009,629  

Income Taxes Payable

     139,287       601,978  
    


 


TOTAL CURRENT LIABILITIES

     17,526,475       24,696,270  
    


 


LONG TERM LIABILITIES

                

Capital Leases Payable

     43,050       60,238  

Deferred Income Taxes

     2,450,077       2,408,105  
    


 


TOTAL LONG TERM LIABILITIES

     2,493,127       2,468,343  

STOCKHOLDERS’ EQUITY

                

Common Stock, $.01 par value, 40,000,000 shares authorized, and 9,953,594 and 9,723,802 shares issued and outstanding at March 31, 2004 and September 30, 2003, respectively

     99,536       97,238  

Additional Paid-in Capital

     81,213,398       77,019,957  

Retained Earnings

     20,905,466       18,588,185  

Accumulated other comprehensive income

     (42,773 )     (76,794 )
    


 


TOTAL STOCKHOLDERS’ EQUITY

     102,175,627       95,628,586  
    


 


TOTAL LIABILITIES & STOCKHOLDERS’ EQUITY

   $ 122,195,229     $ 122,793,199  
    


 


 

The accompanying notes are an integral part of these consolidated financial statements.

 

- 2 -


Table of Contents

INTEGRAL SYSTEMS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

 

     Three Months Ended March 31,

    Six Months Ended March 31,

 
     2004

    2003

    2004

    2003

 

Revenue

   $ 22,508,021     $ 19,956,596     $ 42,562,322     $ 39,526,377  

Cost of Revenue

                                

Direct Labor

     5,000,074       4,514,164       9,271,044       8,700,646  

Overhead Costs

     3,676,326       3,199,103       7,191,199       6,370,311  

Travel and Other Direct Costs

     672,061       579,698       1,220,776       1,171,041  

Direct Equipment & Subcontracts

     5,215,790       4,789,988       10,310,818       10,794,357  
    


 


 


 


Total Cost of Revenue

     14,564,251       13,082,953       27,993,837       27,036,355  
    


 


 


 


Gross Margin

     7,943,770       6,873,643       14,568,485       12,490,022  

Selling, General & Administrative

     3,228,720       2,936,196       6,085,163       5,670,652  

Research & Development

     915,251       578,885       1,706,492       1,108,502  

Product Amortization

     761,381       747,231       1,522,762       1,494,462  

Intangible Asset Amortization

     322,264       322,265       644,529       644,530  
    


 


 


 


Income From Operations

     2,716,154       2,289,066       4,609,539       3,571,876  

Other Income (Expense)

                                

Interest Income

     140,323       139,365       309,409       304,624  

Interest Expense

     (1,739 )     (2,389 )     (4,145 )     (4,982 )

Gain on sale of marketable securities

     0       0       21,439       8,327  

Miscellaneous, net

     (65,735 )     (59,658 )     (283,963 )     (237,547 )
    


 


 


 


Total Other Income

     72,849       77,318       42,740       70,422  

Income Before Income Tax

     2,789,003       2,366,384       4,652,279       3,642,298  

Provision for Income Taxes

     1,008,768       881,630       1,698,233       1,307,736  
    


 


 


 


Net Income

   $ 1,780,235     $ 1,484,754     $ 2,954,046     $ 2,334,562  
    


 


 


 


Weighted Avg. Number of Common Shares:

                                

Basic

     9,955,794       9,710,205       9,843,386       9,705,717  

Diluted

     10,076,410       9,758,275       9,977,816       9,751,072  

Earnings per Share (Basic)

   $ 0.18     $ 0.15     $ 0.30     $ 0.24  

Earnings per Share (Diluted)

   $ 0.18     $ 0.15     $ 0.30     $ 0.24  

 

The accompanying notes are an integral part of these consolidated financial statements.

 

- 3 -


Table of Contents

INTEGRAL SYSTEMS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

FOR THE SIX MONTHS ENDED MARCH 31, 2004

(Unaudited)

 

    

Number

of

Shares


    Common
Stock At
Par
Value


    Additional
Paid-in
Capital


    Retained
Earnings


    Accumulated
Other
Comprehensive
Income


    Total

 

Balance September 30, 2003

   9,723,802     $ 97,238     $ 77,019,957     $ 18,588,185     $ (76,794 )   $ 95,628,586  
    

 


 


 


 


 


Net income

   —         —         —         2,954,046       —         2,954,046  

Unrealized Gain on Marketable Securities (net of deferred tax of $41,972)

   —         —         —         —         65,649       65,649  

Unrealized Loss on Foreign Currency Exchange Contracts

   —         —         —         —         (86,404 )     (86,404 )

Effect of Currency Translation

   —         —         —         —         54,776       54,776  
                          


 


 


Total Comprehensive Income

                           2,954,046       34,021       2,988,067  

Repurchased Shares

   (4,650 )     (46 )     (35,236 )     (46,103 )     —         (81,385 )

Shares issued to acquire RT Logic

   209,926       2,099       3,817,924       —         —         3,820,023  

Stock Options Exercised

   24,516       245       410,753       —         —         410,998  

Declared Dividends

   —         —         —         (590,662 )     —         (590,662 )
    

 


 


 


 


 


Balance March 31, 2004

   9,953,594     $ 99,536     $ 81,213,398     $ 20,905,466     $ (42,773 )   $ 102,175,627  
    

 


 


 


 


 


 

The accompanying notes are an integral part of these consolidated financial statements.

 

- 4 -


Table of Contents

INTEGRAL SYSTEMS, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

Six Months Ended March 31, 2004 and 2003

(Unaudited)

 

     For the Six Months Ended
March 31,


 
     2004

    2003

 

Cash flows from operating activities:

                

Net income

   $ 2,954,046     $ 2,334,562  
    


 


Adjustments to reconcile net income to net cash provided by operating activities:

                

Depreciation and amortization

     3,001,933       2,904,086  

Reserve for doubtful accounts

     65,325       0  

Gain on sale of marketable securities

     (21,439 )     (8,327 )

Gain on warrants

     (95,000 )     0  

Loss on disposal of fixed assets

     33,604       22,396  

Changes in operating assets and liabilities, net:

                

Accounts receivable and other receivables

     (2,041,232 )     (1,336,112 )

Prepaid expenses and deposits

     (87,343 )     381,144  

Inventories

     (700,132 )     265,568  

Accounts payable

     363,315       (2,915,247 )

Accrued expenses

     (3,646,736 )     (221,496 )

Billings in excess of revenue

     (294,135 )     523,094  

Income taxes payable, net

     (462,691 )     3,472,284  
    


 


Total adjustments

     (3,884,531 )     3,087,390  
    


 


Net cash (used in) provided by operating activities

     (930,485 )     5,421,952  
    


 


Cash flows from investing activities:

                

Purchases of marketable securities

     (115,691 )     0  

Sale of marketable securities

     169,837       16,063,000  

Issuance of Notes Receivable

     0       5,182,958  

Proceeds from payments on notes receivable

     61,353       0  

Acquisition of fixed assets

     (517,092 )     (734,614 )

Software development costs

     (1,094,223 )     (1,188,769 )

Acquisition of RT Logic, net of cash received

     0       (13,407,596 )
    


 


Net cash (used in) provided by investing activities

     (1,495,816 )     5,914,979  
    


 


Cash flows from financing activities:

                

Proceeds from issuance of common stock

     410,998       119,490  

Stock repurchases

     (81,385 )     (6,251,644 )

Note Payable

     0       (802,190 )

Capital lease obligation payments

     (15,793 )     (14,513 )
    


 


Net cash provided by (used in) financing activities

     313,820       (6,948,857 )
    


 


Effect of currency translations

     44,537       0  

Net (decrease) increase in cash

     (2,112,481 )     4,388,074  

Cash – beginning of year

     22,526,718       16,064,363  
    


 


Cash - end of period

   $ 20,458,774     $ 20,452,437  
    


 


 

The accompanying notes are an integral part of these consolidated financial statements.

 

- 5 -


Table of Contents

INTEGRAL SYSTEMS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

1. Basis of Presentation

 

The interim financial statements include the accounts of Integral Systems, Inc. (ISI or the Company) and its wholly owned subsidiaries, SAT Corporation (SAT), Newpoint Technologies, Inc. (Newpoint), Real Time Logic, Inc. (RT Logic), and Integral Systems Europe (ISI Europe). All significant intercompany accounts and transactions have been eliminated in consolidation.

 

In the opinion of management, the financial statements reflect all adjustments consisting only of normal recurring accruals necessary for a fair presentation of results for such periods. The financial statements, which are condensed and do not include all disclosures included in the annual financial statements, should be read in conjunction with the consolidated financial statements of the Company for the fiscal year ended September 30, 2003. The results of operations for any interim period are not necessarily indicative of results for the full year.

 

2. Accounts Receivable

 

Accounts receivable at March 31, 2004 and September 30, 2003 consist of the following:

 

     March 31,
2004


   

Sept. 30,

2003


 

Billed

   $ 12,855,376     $ 12,816,226  

Unbilled

     21,236,156       19,081,023  

Other

     277,578       412,936  

Reserve

     (149,193 )     (83,868 )
    


 


Total

   $ 34,219,917     $ 32,226,317  
    


 


 

The Company’s accounts receivable consist of amounts due on prime contracts and subcontracts with the U.S. Government and contracts with various commercial and international organizations. Unbilled accounts receivable consist principally of amounts that are billed in the month following the incurrence of cost, amounts related to indirect cost variances on cost reimbursable type contracts or amounts related to milestones that are delivered under fixed price contracts. All unbilled receivables are expected to be billed and collected within one year.

 

The reserve for doubtful accounts is determined based upon management’s best estimate of potentially uncollectible accounts receivable.

 

- 6 -


Table of Contents

INTEGRAL SYSTEMS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(Unaudited)

 

3. Line of Credit

 

The Company has a line of credit agreement with a local bank for $10.0 million for general corporate purposes. Borrowings under the line are due on demand with interest at the London Inter-Bank Offering Rate (LIBOR), plus a spread of 1.5 to 2.4% based on the ratio of funded debt to earnings before interest, taxes and depreciation (EBITDA). The line of credit is secured by the Company’s billed and unbilled accounts receivable and contains certain customary covenants, including minimum net worth and liquidity ratios. The line expires February 28, 2006. The Company had no balance outstanding at March 31, 2004 under the line of credit.

 

The Company also has access to a $2.0 million equipment lease line of credit that had a balance of approximately $76,700 at March 31, 2004. The outstanding balance is payable over a 26-month period and bears interest at a rate of 8.8% per annum.

 

4. Inventory

 

Inventory consists of service parts and materials and is stated at the lower of cost or market using the first-in, first-out (FIFO) method of accounting.

 

5. Stock-Based Compensation

 

The Company recognizes expense for stock-based compensation arrangements in accordance with the provisions of Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees, and related Interpretations. Accordingly, compensation cost is recognized for the excess of the estimated fair value of the stock at the grant date over the exercise price, if any.

 

The effect on net income and earnings per share if the Company had applied the fair value recognition provisions of SFAS No. 123, Accounting for Stock-Based Compensation, to stock-based employee compensation for the three and six months ended March 31, 2004 is as follows:

 

    

Three Months Ended

March 31,


  

Six Months Ended

March 31,


     2004

   2003

   2004

   2003

Net income, as reported

   $ 1,780,235    $ 1,484,754    $ 2,954,046    $ 2,334,562

Deduct: Total stock-based employee compensation expense determined under fair value-based method for all awards

     386,140      430,211      833,484      841,433

Add: Stock-based employee compensation included in net income

     —        —        —        —  

Pro forma net income (loss)

   $ 1,394,095    $ 1,054,543    $ 2,120,562    $ 1,493,129

Earnings per share:

                           

As reported - basic

   $ 0.18    $ 0.15    $ 0.30    $ 0.24

 - dilutive

   $ 0.18    $ 0.15    $ 0.30    $ 0.24

Pro forma    - basic

   $ 0.14    $ 0.11    $ 0.22    $ 0.15

 - dilutive

   $ 0.14    $ 0.11    $ 0.21    $ 0.15

 

These pro forma amounts are not necessarily indicative of future effects of applying the fair value-based method due to, among other things, the vesting period of the stock options and the fair value of the additional stock options issued in future years.

 

- 7 -


Table of Contents

INTEGRAL SYSTEMS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(Unaudited)

 

6. Foreign Currency Exchange Contracts

 

The Company periodically uses foreign currency exchange contracts to hedge risk associated with its European long-term contracts. Under Statement of Financial Accounting Standards No. 133, “Accounting for Derivative Instruments and Hedging Activities,” all derivative instruments must be recorded on the balance sheet as an asset or liability with any gain or loss recorded as a component of accumulated other comprehensive income until recognized in earnings. The fair value of the exchange contracts is based upon quoted market prices. If a derivative does not qualify for hedge accounting the gain or loss is recorded through earnings. For the six month period ended March 31, 2004, the Company recorded as accumulated other comprehensive income an unrealized loss of $86,404. The Company also recorded a realized gain of $14,440 during the same period.

 

7. Business Segment Information

 

The Company operates in four business segments:

 

  satellite ground systems;

 

  satellite and terrestrial communications signal monitoring (CSM);

 

  equipment monitoring and control; and

 

  space communication systems.

 

Integral Systems, Inc. and ISI Europe build satellite ground systems for command and control, integration and test, data processing, and simulation.

 

Through its wholly owned subsidiary SAT, the Company offers turnkey systems and software for satellite and terrestrial communications signal monitoring.

 

The Company provides equipment monitoring and control software to satellite operators and the telecommunications industry through its wholly owned subsidiary Newpoint.

 

Through its wholly owned subsidiary RT Logic (acquired October 2002), the Company manufactures telemetry processing components and systems for military applications, including tracking stations, control centers, and range operations.

 

The accounting policies of the segments are the same as those described in Note 1. The Company evaluates the performance of each segment based on operating income. There are no inter-segment allocations of overhead and all corporate-level expenses are included in the Satellite Ground Systems segment.

 

- 8 -


Table of Contents

INTEGRAL SYSTEMS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(Unaudited)

 

8. Business Segment Information (continued)

 

Summarized financial information by business segment is as follows:

 

    

Three Months
Ended

March 31, 2004


   

Three Months
Ended

March 31, 2003


   

Six Months
Ended

March 31, 2004


   

Six Months
Ended

March 31, 2003


 

Revenue

                                

Satellite ground systems

   $ 15,202,196     $ 14,087,008     $ 28,977,355     $ 28,714,897  

Satellite ground systems – intercompany

     333,327       257,053       726,659       636,230  

Satellite & terrestrial CSM

     1,126,066       1,103,723       2,241,078       1,589,537  

Satellite & terrestrial CSM - intercompany

     142,412       N/A       216,492       753  

Equip. monitoring & control

     384,803       521,161       803,407       1,373,997  

Equip. monitoring & control – intercompany

     387,064       N/A       579,253       7,847,946  

Space communication systems

     5,794,956       4,244,704       10,540,482       1,406,745  

Space communication systems – intercompany

     261,898       675,416       830,787          

Elimination of intercompanySales

     (1,124,701 )     (932,469 )     (2,353,191 )     (2,043,728 )
    


 


 


 


Total Revenue

   $ 22,508,021     $ 19,956,596     $ 42,562,322     $ 39,526,377  
    


 


 


 


Operating Income

                                

Satellite ground systems

   $ 798,281     $ 1,338,277     $ 1,026,535     $ 2,221,501  

Satellite ground systems – intercompany

     (76 )     5,684       (3,429 )     2,812  

Satellite & terrestrial CSM

     (261,647 )     (253,259 )     (224,292 )     (835,776 )

Satellite & terrestrial CSM - intercompany

     307       N/A       307       N/A  

Equip. monitoring & control

     18,390       (183,453 )     22,643       (347,494 )

Equip. monitoring & control – intercompany

     (3,620 )     N/A       (3,620 )     N/A  

Space communication systems

     2,161,131       1,387,501       3,784,653       2,533,645  

Space communication systems– intercompany

     N/A       259       N/A       (10 )

Elimination of intercompany Operating Income

     3,389       (5,943 )     6,742       (2,802 )
    


 


 


 


Total Operating Income

   $ 2,716,155     $ 2,289,066     $ 4,609,539     $ 3,571,876  
    


 


 


 


Total Assets

                                

Satellite ground systems

                   $ 84,763,053     $ 75,477,595  

Satellite & terrestrial CSM

                     3,478,387       3,613,305  

Equip. monitoring & control

                     3,691,264       4,358,534  

Space communication systems

                     45,616,467       33,792,760  

Elimination of intercompany accounts receivable

                     (15,353,942 )     (8,647,313 )
                    


 


Total Assets

                   $ 122,195,229     $ 108,594,881  
                    


 


 

- 9 -


Table of Contents
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

Overview

 

Integral Systems, Inc. builds satellite ground systems for command and control, integration and test, data processing, and simulation. Since its inception in 1982, the Company has provided ground systems for over 190 different satellite missions for communications, science, meteorology, and earth resource applications. The Company has an established domestic and international customer base that includes government and commercial satellite operators, spacecraft and payload manufacturers, and aerospace systems integrators.

 

The Company has developed innovative software products that reduce the cost and minimize the development risk associated with traditional custom-built systems. The Company believes that it was the first to offer a comprehensive COTS (Commercial Off-the-Shelf) software product line for command and control. As a systems integrator, the Company leverages these products to provide turnkey satellite control facilities that can operate multiple satellites from any manufacturer. These systems offer significant cost savings for customers that have traditionally purchased a separate custom control center for each of their satellites.

 

Through its wholly owned subsidiary SAT, acquired in August 2000, the Company also offers turnkey systems and software for satellite and terrestrial communications signal monitoring.

 

In March 2001, the Company formed a wholly owned subsidiary, ISI Europe, with headquarters in Toulouse, France. ISI Europe serves as the focal point for the support of all of Integral’s European business.

 

On January 30, 2002, the Company acquired Newpoint. Newpoint provides equipment monitoring and control software to satellite operators and the telecommunications industry.

 

In October 2002, the Company acquired RT Logic. RT Logic manufactures telemetry processing components and systems for military applications, including tracking stations, control centers, and range operations.

 

- 10 -


Table of Contents

COMPARISON OF THE THREE MONTHS ENDED MARCH 31, 2004 AND 2003

 

Results of Operations

 

The components of the Company’s income statement as a percentage of revenue are depicted in the following table for the three months ended March 31, 2004 and March 31, 2003:

 

     Three Months Ended March 31,

     2004

   % of
Revenue


   2003

   % of
Revenue


     (in thousands)         (in thousands)     

Revenue

   $ 22,508    100.0    $ 19,957    100.0

Cost of Revenue

     14,564    64.7      13,083    65.6
    

  
  

  

Gross Margin

     7,944    35.3      6,874    34.4

Operating Expenses

                       

Selling, General & Admin. (SG&A)

     3,229    14.3      2,936    14.7

Research and Development

     915    4.1      579    2.9

Product Amortization

     761    3.4      747    3.7

Amortization-Intangible Assets

     323    1.4      323    1.6
    

  
  

  

Income from Operations

     2,716    12.1      2,289    11.5

Other Income (Expense) (net)

     73    0.3      78    .4
    

  
  

  

Income Before Income Taxes

     2,789    12.4      2,367    11.9

Income Taxes

     1,009    4.5      882    4.5
    

  
  

  

Net Income

   $ 1,780    7.9    $ 1,485    7.4
    

  
  

  

 

Revenue

 

The Company earns revenue, both as a prime contractor and a subcontractor, from sales of its products and services through contracts that are funded by the U.S. Government as well as commercial and international organizations.

 

For the three months ended March 31, 2004 and 2003, the Company’s revenues were generated from the following sources:

 

     Three Months
Ended March 31,


 

Revenue Type


   2004

    2003

 

Government Revenue

            

NOAA

   16 %   15 %

Air Force

   53     49  

Other U.S. Government Users

   6     10  
    

 

Subtotal

   75     74  

Commercial Revenue

   25     26  
    

 

Total

   100 %   100 %
    

 

 

- 11 -


Table of Contents

On a consolidated basis, revenue increased 12.8%, or $2.5 million, to $22.5 million for the three months ended March 31, 2004, from $20.0 million for the three months ended March 31, 2003. Revenue for the three-month periods ended March 31, 2004 and 2003 for each of the Company’s segments is shown in the following table:

 

Segment


  

Three Months
Ended

March 31, 2004


    Three Months
Ended
March 31, 2003


   

Increase/

(Decrease)


 
     (in thousands)     (in thousands)     (in thousands)  

Revenue

                        

Satellite Ground Systems (Integral)

   $ 15,536     $ 14,344     $ 1,192  

Satellite & Terrestrial CSM (SAT)

     1,268       1,104       164  

Equip. Monitoring & Control (Newpoint)

     772       521       251  

Space Communication Systems (RT Logic)

     6,057       4,920       1,137  

Elimination

     (1,125 )     (933 )     (192 )

Total Revenue

   $ 22,508     $ 19,956     $ 2,552  

 

Revenue increases in the Company’s Satellite Ground Systems segment primarily pertain to revenue growth from the Segment’s European subsidiary (ISI Europe), which reports through that segment’s commercial division. Revenue for ISI Europe increased by $950,000 for the periods compared as a result of new contract awards to this entity. The Company also recorded approximately $430,000 of revenue during the three months ended March 31, 2004 from this segment’s newly established Antenna division. There were no such revenues recorded during the corresponding three-month period last fiscal year.

 

Revenue increases for SAT, Newpoint and RT Logic resulted from increased order bookings and increased product shipments to customers.

 

Cost of Revenue/Gross Margin

 

The Company computes gross margin by subtracting cost of revenue from revenue. Included in cost of revenue are direct labor expenses, overhead charges associated with the Company’s direct labor base and other costs that can be directly related to specific contract cost objectives, such as travel, consultants, equipment, subcontracts and other direct costs.

 

Gross margins on contract revenues vary depending on the type of product or service provided. Generally, license revenues related to the sale of the Company’s COTS products have the greatest gross margins because of the minimal associated marginal costs to produce. By contrast, gross margins rates for equipment and subcontract pass-throughs seldom exceed 15%. Engineering service gross margins typically range between 20% and 40%. These definitions and ratios generally apply across all segments, although margins on equipment costs for RT Logic are generally greater than the equipment margins in the other segments because RT Logic’s business is more hardware intensive.

 

- 12 -


Table of Contents

During the three months ended March 31, 2004, cost of revenue increased by 11.3%, or $1.5 million, compared to the same period during the prior year, increasing from $13.1 million during the three months ended March 31, 2003 to $14.6 million during the three months ended March 31, 2004. Gross margin increased from $6.9 million to $7.9 million, an increase of $1.0 million, or 15.6%, during the periods being compared. Cost of revenue and gross margin for the three months ended March 31, 2004 and 2003 for each of the Company’s segments are shown in the following table:

 

Segment


  

Three Months
Ended

Mar. 31, 2004


    Three Months
Ended
Mar. 31, 2003


   

Increase/

(Decrease)


 
     (in thousands)     (in thousands)     (in thousands)  

Cost of Revenue

                        

Satellite Ground Systems (Integral)

   $ 11,949     $ 10,707     $ 1,242  

Satellite & Terrestrial CSM (SAT)

     878       632       246  

Equip. Monitoring & Control (Newpoint)

     376       367       9  

Space Communication Systems (RT Logic)

     2,475       2,289       186  

Elimination

     (1,114 )     (912 )     (202 )

Total Cost of Revenue

   $ 14,564     $ 13,083     $ 1,481  

Gross Margin

                        

Satellite Ground Systems (Integral)

   $ 3,587     $ 3,637     ($ 50 )

Satellite & Terrestrial CSM (SAT)

     390       472       (82 )

Equip. Monitoring & Control (Newpoint)

     396       155       241  

Space Communication Systems (RT Logic)

     3,582       2,631       951  

Elimination

     (11 )     (21 )     10  

Total Gross Margin

   $ 7,944     $ 6,874     $ 1,070  

 

The lower gross margin for the Company’s Satellite Ground Systems segment is primarily attributable to contract overruns in the segment’s newly established Antenna Division. Several fixed price contracts in this division were under-priced and under-bid, especially with respect to direct material and equipment costs. Consequently, this division recorded approximately $710,000 of cost of revenue against revenue of only $430,000 during the current quarter. As a result, the Company has recently made certain management changes in this business area and has modified its internal procedures to guard against this in the future.

 

As a result of the above, gross margin as a percentage of revenue for the Satellite Ground Systems segment decreased from 25.4% to 23.1%.

 

The decrease in gross margin at SAT is due to increases in direct equipment and material costs between the quarters being compared, while the increased gross margin at Newpoint relates to a combination of increased revenue coupled with the effect of cost-cutting measures implemented at the end of fiscal year 2003.

 

The increase in gross margin at RT Logic pertains to increased revenue levels and a higher content of production oriented contracts. Production oriented contracts typically generate higher gross margins for this segment than non-production oriented jobs due to increased efficiencies. On several large contracts, product deliveries were completed at lower cost than anticipated resulting in higher gross margins for the period.

 

Significant research and development investments over the past several years have driven increased productivity through deployment of a common product architecture. In addition, by leveraging an efficient and consistent hardware and software architecture across multiple business areas, RT Logic has realized increased economies of scale in the application of this new technology.

 

- 13 -


Table of Contents

Operating Expenses

 

Operating Expenses for the three months ended March 31, 2004 and 2003 for each of the Company’s segments are shown in the following table:

 

Segment


  

Three Months Ended

Mar. 31, 2004


   

Three Months Ended

Mar. 31, 2003


   

Increase/

(Decrease)


 
     (in thousands)     (in thousands)     (in thousands)  

Operating Expenses

                        

Satellite Ground Systems (Integral)

                        

SG&A

   $ 2,102     $ 1,658     $ 444  

R&D

     76       38       38  

Amortization

     611       596       15  

Total Satellite Ground Systems (Integral)

     2,789       2,292       497  

Satellite & Terrestrial CSM (SAT)

                        

SG&A

     305       301       4  

R&D

     196       274       (78 )

Amortization

     150       150       0  

Total Satellite & Terrestrial CSM (SAT)

     651       725       (74 )

Equip. Monitoring & Control (Newpoint)

                        

SG&A

     292       307       (15 )

R&D

     57       0       57  

Amortization

     32       32       0  

Total Equip. Monitoring & Control (Newpoint)

     381       339       42  

Space Communication Systems (RT Logic)

                        

SG&A

     546       685       (139 )

R&D

     584       267       317  

Amortization

     291       291       0  

Total Space Communication Systems (RT Logic)

     1,421       1,243       178  

Elimination

     (14 )     (15 )     1  

Total Operating Expenses

   $ 5,228     $ 4,584     $ 644  

 

In the Company’s Satellite Ground Systems segment, SG&A expenses increased by approximately $440,000 during the periods being compared. The increase principally pertains to increased management, marketing and proposal costs relating to new Air Force opportunities and the Company’s new SKYLIGHT product. R&D expenses for the three months ended March 31, 2004 primarily relate to SKYLIGHT efforts. Product amortization increased nominally during the three months ended March 31, 2004 as compared to the three months ended March 31, 2003 due to higher capitalized development costs related to the Company’s EPOCH product line.

 

At SAT, period-to-period operating costs are down approximately $75,000 due to decreased R&D expenses resulting from the application of the engineering staff to direct contracts as opposed to R&D activities.

 

Newpoint’s current period SG&A expenses are $15,000 lower relative to last fiscal year’s second quarter SG&A expenses while R&D spending increased approximately $60,000 (from zero last fiscal year) due to new product undertakings at this segment.

 

- 14 -


Table of Contents

RT Logic’s current period SG&A expenses were down 20% compared to last fiscal year’s second quarter SG&A expenses while R&D spending increased approximately $320,000 due to new product undertakings at this segment. R&D spending at RT Logic is consistent with the current year’s plan.

 

The current and prior period amortization expenses for both Newpoint and RT Logic relate to the amortization of intangible assets that were acqiuired at the time of each company’s acquisition by the Company.

 

Income from Operations

 

Income from Operations for the three months ended March 31, 2004 and 2003 for each of the Company’s segments is shown in the following table:

 

Segment


  

Three Months Ended

Mar. 31, 2004


   

Three Months Ended

Mar. 31, 2003


   

Increase/

(Decrease)


 
     (in thousands)     (in thousands)     (in thousands)  

Income from Operations

                        

Satellite Ground Systems (Integral)

   $ 798     $ 1,344     $ (546 )

Satellite & Terrestrial CSM (SAT)

     (261 )     (254 )     (7 )

Equip. Monitoring & Control (Newpoint)

     15       (183 )     198  

Space Communication Systems (RT Logic)

     2,161       1,388       773  

Elimination

     3       (6 )     9  

Total Income from Operations

   $ 2,716     $ 2,289     $ 427  

 

Income from operations during the periods compared decreased by almost $550,000 in the Company’s Satellite Ground Systems segment as a result of decreased gross margins described above coupled with increased operating expenses. In addition to the quarterly operating losses posted by the segment’s Antenna Division, of approximately $370,000, the segment also had operating losses from its I&T Division ($140,000) and its Product Group ($170,000). For the second quarter last fiscal year, the I&T Division posted a $10,000 operating loss while the Product Group recorded operating income of $70,000. The current period loss at the I&T Division relates to $500,000 of lower quarterly revenue coupled with an overrun on a fixed price contract that adversely impacted operating income by approximately $50,000. The Product Group operating loss relates to somewhat lower quarterly license revenue coupled with increased amortization expenses.

 

Although the Commercial Division of the Satellite Ground Systems segment recorded operating income of approximately $220,000 for the three months ended March 31, 2004, the Company recorded $550,000 of operating income in this division during the quarter ended March 31, 2003. In this case, the Company is continuing to experience the effects of the economic downturn in the commercial satellite marketplace.

 

The Government Division of the Company’s Satellite Ground Systems segment experienced a 81% increase in quarterly operating income, increasing from $620,000 in the second quarter last fiscal year to $1,120,000 in the second quarter this fiscal year. Most of the increase pertains to reserves and overruns that were recorded against fixed price contracts with NOAA during the second quarter last fiscal year. The reserves and overruns were not recorded during the second quarter this fiscal year. This increase in operating income mitigated to an extent the overall period-to-period operating income decline for the segment.

 

SAT’s operating loss was relatively flat for the two periods being compared although this segment did post higher revenues on a quarter-to-quarter basis. The increased revenues were more than offset by increases in direct equipment and material costs. Newpoint posted a modest operating profit for the current quarter compared to operating losses for the quarter ended March 31, 2003, resulting from increased revenue and the effects of prior period cost cutting measures.

 

- 15 -


Table of Contents

RT Logic increased income from operations by more than 55% over the second quarter last fiscal year as a result of higher gross margins as described above, somewhat offset by increased R&D spending.

 

Other Income/Expense

 

The changes in other income and expense between the quarters being compared are immaterial.

 

Income Before Income Taxes/Net Income

 

Income before income taxes increased by more than $420,000 to $2.79 million from $2.37 million between the two periods being compared principally due to the increases in income from operations, mostly attributable to operating income increases at RT Logic.

 

As a result of the above, net income increased to approximately $1.8 million during the three months ended March 31, 2004 from $1.5 million during the three months ended March 31, 2003.

 

- 16 -


Table of Contents

COMPARISON OF THE SIX MONTHS ENDED MARCH 31, 2004 AND 2003

 

Results of Operations

 

The components of the Company’s income statement as a percentage of revenue are depicted in the following table for the six months ended March 31, 2004 and March 31, 2003:

 

     Six Months Ended March 31,

     2004

   % of
Revenue


   2003

   % of
Revenue


     (in thousands)         (in thousands)     

Revenue

   $ 42,562    100.0    $ 39,526    100.0

Cost of Revenue

     27,994    65.8      27,036    68.4
    

  
  

  

Gross Margin

     14,568    34.2      12,490    31.6

Operating Expenses

                       

Selling, General & Admin. (SG&A)

     6,086    14.3      5,671    14.4

Research and Development

     1,706    4.0      1,109    2.8

Product Amortization

     1,523    3.6      1,494    3.8

Amortization-Intangible Assets

     644    1.5      644    1.6
    

  
  

  

Income from Operations

     4,609    10.8      3,572    9.0

Other Income (Expense) (net)

     43    0.1      71    0.2
    

  
  

  

Income Before Income Taxes

     4,652    10.9      3,643    9.2

Income Taxes

     1,698    4.0      1,308    3.3
    

  
  

  

Net Income

   $ 2,954    6.9    $ 2,335    5.9
    

  
  

  

 

For the six months ended March 31, 2004 and 2003, the Company’s revenues were generated from the following sources:

 

     Six Months
Ended March 31,


 

Revenue Type


   2004

    2003

 

Government Revenue

            

NOAA

   16     21  

Air Force

   53     47  

Other U.S. Government Users

   6     8  
    

 

Subtotal

   75     76  

Commercial Revenue

   25     24  
    

 

Total

   100 %   100 %
    

 

 

- 17 -


Table of Contents

On a consolidated basis, revenue increased 7.7%, or $3.0 million, to $42.5 million for the six months ended March 31, 2004, from $39.5 million for the six months ended March 31, 2003. Revenue for the six-month periods ending March 31, 2004 and 2003 for each of the Company’s segments is shown in the following table:

 

Segment


  

Six Months Ended

March 31, 2004


    Six Months Ended
March 31, 2003


   

Increase/

(Decrease)


 
     (in thousands)     (in thousands)     (in thousands)  

Revenue

                        

Satellite Ground Systems (Integral)

   $ 29,704     $ 29,351     $ 353  

Satellite & Terrestrial CSM (SAT)

     2,457       1,590       867  

Equip. Monitoring & Control (Newpoint)

     1,383       1,374       9  

Space Communication Systems (RT Logic)

     11,371       9,255       2,116  

Elimination

     (2,353 )     (2,044 )     (309 )

Total Revenue

   $ 42,562     $ 39,526     $ 3,036  

 

Revenue increases in the Company’s Satellite Ground Systems segment primarily pertain to revenue growth from the segment’s European subsidiary (ISI Europe), which reports through that segment’s commercial division. Revenue for ISI Europe increased by $1.6 million for the periods compared as a result of new contract awards to this entity. The increase in revenue from ISI Europe enabled the Commercial Division to report overall increased revenues of approximately $600,000 for the periods being compared. The Company also recorded approximately $1.1 million of revenue during the six months ended March 31, 2004 from this segment’s newly established Antenna division. There were no such revenues recorded during the corresponding six-month period last fiscal year.

 

In the Government Division of the Company’s Satellite Ground Systems segment, revenues derived from the Company’s non-military customers (principally NOAA) decreased by approximately $1.4 million between the periods being compared due to decreased orders from these Government customers. Offsetting these decreases were approximately $700,000 in increased revenues resulting from the Company’s contracts with the U.S. Air Force (specifically the CCS-C and SCNC programs).

 

The segment’s I&T Division experienced a decrease in revenues of almost $600,000 due to lower order bookings during the period.

 

Revenue increases for SAT and RT Logic resulted from increased order bookings and increased product shipments to customers.

 

Revenue for Newpoint was basically flat for the six months ended March 31, 2004 compared to the six months ended March 31, 2003.

 

- 18 -


Table of Contents

Cost of Revenue/Gross Margin

 

During the six months ended March 31, 2004, cost of revenue increased by 3.5%, or $1.0 million, compared to the same period during the prior year, increasing from $27.0 million during the six months ended March 31, 2003 to $28.0 million during the six months ended March 31, 2004. Gross margin increased from $12.5 million to $14.6 million, an increase of $2.1 million, or 16.6%, during the periods being compared. Cost of revenue and gross margin for the six months ended March 31, 2004 and 2003 for each of the Company’s segments are shown in the following table:

 

Segment


  

Six Months Ended

March 31, 2004


    Six Months Ended
March 31, 2003


   

Increase/

(Decrease)


 
     (in thousands)     (in thousands)     (in thousands)  

Cost of Revenue

                        

Satellite Ground Systems (Integral)

   $ 23,379     $ 22,664     $ 715  

Satellite & Terrestrial CSM (SAT)

     1,512       882       630  

Equip. Monitoring & Control (Newpoint)

     609       1,071       (462 )

Space Communication Systems (RT Logic)

     4,825       4,434       391  

Elimination

     (2,331 )     (2,015 )     (316 )

Total Cost of Revenue

   $ 27,994     $ 27,036     $ 958  

Gross Margin

                        

Satellite Ground Systems (Integral)

   $ 6,325     $ 6,687     $ (362 )

Satellite & Terrestrial CSM (SAT)

     945       708       237  

Equip. Monitoring & Control (Newpoint)

     774       303       471  

Space Communication Systems (RT Logic)

     6,546       4,821       1,725  

Elimination

     (22 )     (29 )     7  

Total Gross Margin

   $ 14,568     $ 12,490     $ 2,078  

 

The lower gross margin for the Company’s Satellite Ground Systems segment is primarily attributable to contract overruns in the segment’s newly established Antenna Division. Several fixed price contracts in this division were improperly priced and under-bid, especially with respect to direct material and equipment costs. Consequently, this Division recorded approximately $1.45 million of cost of revenue against revenue of only $1.14 million during the current six-month period.

 

As a result of the above, gross margin as a percentage of revenue for the Satellite Ground Systems segment decreased from 22.8% to 21.3%.

 

The increase in gross margin at SAT is due to increases in revenue between the periods being compared, while the increased Gross Margin at Newpoint primarily relates to the effect of cost-cutting measures implemented at the end of fiscal year 2003.

 

The increase in gross margin at RT Logic pertains to increased revenue levels and a higher content of production oriented contracts. Production oriented contracts typically generate higher gross margins for this segment than non-production oriented jobs due to increased efficiencies. On several large contracts, product deliveries were completed at lower cost than anticipated resulting in higher gross margins for the period.

 

Significant research and development investments over the past several years have driven increased productivity through deployment of a common product architecture. In addition, by leveraging an efficient and consistent hardware and software architecture across multiple business areas, RT Logic has realized increased economies of scale in the application of this new technology.

 

- 19 -


Table of Contents

Operating Expenses

 

Operating Expenses for the six months ended March 31, 2004 and 2003 for each of the Company’s segments are depicted in the following table:

 

Segment


  

Six Months Ended

March 31, 2004


   

Six Months Ended

March 31, 2003


   

Increase/

(Decrease)


 
     (in thousands)     (in thousands)     (in thousands)  

Operating Expenses

                        

Satellite Ground Systems (Integral)

                        

SG&A

   $ 3,960     $ 3,201     $ 759  

R&D

     120       68       52  

Amortization

     1,222       1,193       29  

Total Satellite Ground Systems (Integral)

     5,302       4,462       840  

Satellite & Terrestrial CSM (SAT)

                        

SG&A

     469       627       (158 )

R&D

     399       616       (217 )

Amortization

     301       301       0  

Total Satellite & Terrestrial CSM (SAT)

     1,169       1,544       (375 )

Equip. Monitoring & Control (Newpoint)

                        

SG&A

     560       588       (28 )

R&D

     132       0       132  

Amortization

     63       63       0  

Total Equip. Monitoring & Control (Newpoint)

     755       651       104  

Space Communication Systems (RT Logic)

                        

SG&A

     1,126       1,280       (154 )

R&D

     1,054       425       629  

Amortization

     582       582       0  

Total Space Communication Systems (RT Logic)

     2,762       2,287       475  

Elimination

     (29 )     (26 )     (3 )

Total Operating Expenses

   $ 9,959     $ 8,918     $ 1,041  

 

In the Company’s Satellite Ground Systems segment, SG&A expenses increased during the two periods being compared by approximately $760,000. This increase was principally because of marketing efforts related to the Company’s Air Force efforts and its new SKYLIGHT product. As a percentage of revenue, SG&A for this segment represented 13.3% of revenue in the current period compared to 10.9% of revenue during the six months ended March 31, 2003. R&D expenses for the six months ended March 31, 2004 primarily relate to SKYLIGHT efforts. Product amortization has increased by approximately $30,000 due to higher capitalized development costs related to the Company’s EPOCH product line.

 

At SAT, period-to-period SG&A costs are down approximately $160,000 due to cost reductions implemented at the end of last fiscal year while R&D expenses have decreased almost $220,000 resulting from the application of the engineering staff to direct contracts as opposed to R&D activities. Product amortization was $301,000 for both periods being compared.

 

Newpoint’s current period SG&A expenses are almost $30,000 lower relative to last year’s six-month SG&A expenses while R&D spending increased approximately $130,000 (from zero last fiscal year) due to new product undertakings at this segment.

 

- 20 -


Table of Contents

RT Logic’s current period SG&A expenses are approximately $150,000 lower than to last year’s six-month totals while R&D spending increased approximately $630,000 due to new product undertakings at this segment. R&D spending at RT Logic is consistent with the current year’s plan.

 

The current period amortization expenses for both Newpoint and RT Logic relate to the amortization of intangible assets that were acquired at the time of each company’s acquisition by the Company.

 

Income from Operations

 

Income from Operations for the six months ended March 31, 2004 and 2003 for each of the Company’s segments is shown in the following table:

 

Segment


  

Six Months
Ended

March 31,
2004


   

Six Months
Ended

March 31,
2003


   

Increase/

(Decrease)


 
     (in thousands)     (in thousands)     (in thousands)  

Income from Operations

                        

Satellite Ground Systems (Integral)

   $ 1,023     $ 2,224     $ (1,201 )

Satellite & Terrestrial CSM (SAT)

     (224 )     (836 )     612  

Equip. Monitoring & Control (Newpoint)

     19       (347 )     366  

Space Communication Systems (RT Logic)

     3,784       2,534       1,250  

Elimination

     7       (3 )     10  

Income from Operations

   $ 4,609     $ 3,572     $ 1,037  

 

Income from operations during the periods compared decreased by approximately $1.2 million in the Company’s Satellite Ground Systems segment as a result of decreased gross margins described above coupled with increased operating expenses. In addition to the half-year operating losses posted by the segment’s Antenna Division, of approximately $460,000, the segment also had operating losses from its I&T Division ($200,000) and its Product Group ($670,000). For the first six months of last fiscal year, the I&T Division posted a $90,000 operating loss while the Product Group recorded an operating loss of $150,000. The current period loss at the I&T Division relates to $600,000 of lower current period revenue coupled with an overrun on a fixed price contract that adversely impacted operating income by approximately $50,000. The Product Group operating loss relates to somewhat lower current period license revenue coupled with increased amortization expenses.

 

Although the Commercial Division of the Satellite Ground Systems segment recorded operating income of approximately $220,000 for the six months ended March 31, 2004, the Company recorded $670,000 of operating income in this Division during the six months ended March 31, 2003. In this case, the Company is continuing to experience the effects of the economic downturn in the commercial satellite marketplace.

 

The Government Division of the Company’s Satellite Ground Systems segment experienced a 24% increase in current period operating income, increasing from $1.7 million in the first half last fiscal year to $2.1 million in the first half this fiscal year. Most of the increase pertains to increased revenues and related operating income on fixed price contracts with the U.S. Air Force. This increase in operating income somewhat mitigated the period-to-period operating income decrease for the segment.

 

SAT’s operating loss was considerably reduced for the two periods being compared as this segment posted higher revenues and reduced current period operating expenses. The Company remains optimistic that SAT will be able to post positive operating income for the full fiscal year ending September 30, 2004.

 

- 21 -


Table of Contents

Newpoint posted a modest operating profit for the current six month period compared to operating losses of approximately $350,000 for the six months ended March 31, 2003, resulting from increased gross margins that benefited from the effects of prior period cost cutting measures.

 

RT Logic increased income from operations by almost 50% over the first half last fiscal year as a result of higher gross margins as described above, somewhat offset by increased R&D spending. Since its acquisition by the Company in October of 2002, RT Logic has cumulatively contributed in excess of $11.0 million of operating income over six fiscal quarters.

 

Other Income

 

The changes in other income and expense between the periods being compared are immaterial.

 

Income Before Income Taxes/Net Income

 

Income before income taxes increased by approximately $1.1 million to $4.7 million from $3.6 million between the two periods being compared principally due to the increase in operating income, most of which was attributable to increases by RT Logic.

 

The Company’s effective tax rate increased from 35.9% for the six months ended March 31, 2003 to 36.5% for the six months ended March 31, 2004. The increase was primarily a result of a lower percentage of tax-free interest income compared to operating income recorded in the current six-month period compared to the prior year’s first six-month period.

 

As a result of the above, net income increased to approximately $3.0 million during the six months ended March 31, 2004 from approximately $2.3 million during the six months ended March 31, 2003.

 

- 22 -


Table of Contents

OUTLOOK

 

This outlook section contains forward-looking statements, all of which are based on current expectations. There is no assurance that the Company’s projections will in fact be achieved and these projections do not reflect any acquisitions or divestitures that may occur in the future. Reference should be made to the various important factors listed under the heading “Forward-Looking Statements” that could cause actual future results to differ materially.

 

At this time, the Company has a backlog of work to be performed and it may receive additional contract awards based on proposals in the pipeline, although the estimated backlog under the Company’s government contracts is not necessarily indicative of revenues that will actually be realized under the contract. Management believes that operating results for future periods will improve based on the following assumptions:

 

  Demand for satellite technology and related products and services will continue to expand; and

 

  Sales of its software products and engineering services will continue to increase.

 

As disclosed in its Form 10-K for the fiscal year ending September 30, 2003, the Company was anticipating growth in revenue, operating income, net income, and fully diluted earnings per common share for fiscal year 2004 in its entirety of approximately 10%, 20%, 35%, and 35%, respectively over FY03 levels. Although operating income, net income and fully diluted earnings per common share were all slightly less than the Company’s internal plan for the six months ended March 31, 2004, the Company believes that it is still on target to meet these previously announced goals for fiscal year 2004 in its entirety.

 

LIQUIDITY AND CAPITAL RESOURCES

 

Since the Company’s inception in 1982, it has been profitable on an annual basis and has generally financed its working capital needs through internally generated funds, supplemented by borrowings under the Company’s general line of credit facility with a commercial bank and the proceeds from the Company’s initial public offering in 1988. In June 1999, the Company supplemented its working capital position by raising approximately $19.7 million (net) through the private placement of approximately 1.2 million shares of its common stock. In February 2000, the Company raised an additional $40.9 million (net) for use in connection with potential acquisitions and other general corporate purposes through the private placement of 1.4 million additional shares of its common stock. With respect to the capital raised in the private placements, at March 31, 2004, $18.0 million was invested in variable rate State of Maryland debt securities, $10.0 million was invested in Banc of America Preferred Funding Corporation “Dividends Received Eligible Auction Market” preferred stock (“DREAMS”), and $162,000 was invested in common stock of independent third-party companies.

 

For the six months ended March 31, 2004, the Company used approximately $930,000 of cash in operating activities and approximately $1.5 million in investing activities. Included in the $1.5 million of investing activities is approximately $1.1 million used for newly capitalized software development costs and $520,000 used for the purchase of fixed assets.

 

The Company has a line of credit agreement with a local bank for $10.0 million for general corporate purposes. Borrowings under the line are due on demand with interest at the London Inter-Bank Offering Rate (LIBOR), plus a spread of 1.5 to 2.4% based on the ratio of funded debt to earnings before interest, taxes and depreciation (EBITDA). The line of credit is secured by the Company’s billed and unbilled accounts receivable and contains certain customary covenants, including minimum net worth and liquidity ratios. The line expires February 28, 2006. The Company had no balance outstanding at March 31, 2004 under the line of credit.

 

- 23 -


Table of Contents

On December 3, 2003, the Company’s Board of Directors declared a dividend of three cents per share for stockholders of record as of December 15, 2003. The dividend was paid on January 5, 2004 in the amount of $291,966. The Company’s Board of Directors declared a cash dividend of $.03 per share to all stockholders of record as of the close of business on March 3, 2004. The dividend was paid on March 30, 2004 in the amount of $298,696. The Company has also announced that its Board of Directors has declared a cash dividend of $.03 per share to all stockholders on record as of close of business on June 2, 2004. The dividend is scheduled to be paid on or about June 29, 2004.

 

The Company also has access to a $2.0 million equipment lease line of credit that had a balance of approximately $76,700 at March 31, 2004. The outstanding balance is payable over a 26-month period and bears interest at a rate of 8.8% per annum.

 

The Company currently anticipates that its current cash balances, amounts available under its lines of credit and net cash provided by operating activities will be sufficient to meet its working capital and capital expenditure requirements for at least the next twelve months. The Company plans to continue to invest in the on-going development and improvement of its current software products, EPOCH and OASYS, as well as the development of new products through the use of its current cash balances and cash provided by operating activities. The Company believes that the investment in product development for EPOCH and OASYS will be less in fiscal year 2004 than it was in fiscal year 2003.

 

The Company believes that inflation did not have a material impact on the Company’s revenues or income from operations during the six months ended March 31, 2004 or in past fiscal years.

 

OFF-BALANCE SHEET ARRANGEMENTS

 

The Company has no “off-balance sheet arrangements” as such term is defined in Item 303(a)(4)(ii) of Regulation S-K.

 

FORWARD LOOKING STATEMENTS

 

Certain of the statements contained in the Management’s Discussion and Analysis of Financial Condition and Results of Operations section, in other parts of this 10-Q, and in this section, including those under the headings “Outlook” and “Liquidity and Capital Resources,” are forward looking. In addition, from time to time, the Company may publish forward-looking statements relating to such matters as anticipated financial performance, business prospects, technological developments, new products, research and development activities and similar matters. Forward-looking statements can be identified by the use of forward-looking terminology such as “may”, “will”, “believe”, “expect”, “anticipate”, “estimate”, “continue”, or other similar words, including statements as to the intent, belief, or current expectations of the Company and its directors, officers, and management with respect to the Company’s future operations, performance, or positions or which contain other forward-looking information. These forward-looking statements are predictions. No assurances can be given that the future results indicated, whether expressed or implied, will be achieved. The Company’s actual results may differ significantly from the results discussed in the forward-looking statements. While the Company believes that these statements are and will be accurate, a variety of factors could cause the Company’s actual results and experience to differ materially from the anticipated results or other expectations expressed in the Company’s statements. The Company’s business is dependent upon general economic conditions and upon various conditions specific to its industry, and future trends cannot be predicted with certainty. Particular risks and uncertainties that may effect the Company’s business, other than those described elsewhere herein or in our other filings with the Securities and Exchange Commission (the “SEC” or the “Commission”), include the following:

 

  A substantial portion of the Company’s revenue is derived from contracts or subcontracts funded by the U.S. Government, which are subject to termination without cause, government regulations and audits, competitive bidding, and the budget and funding process of the U.S. Government.

 

- 25 -


Table of Contents
  The presence of competitors with greater financial resources and their strategic response to the Company’s new services.

 

  The potential obsolescence of the Company’s services due to the introduction of new technologies.

 

  The response of customers to the Company’s marketing strategies and services.

 

  The Company’s commercial contracts are subject to strict performance and other requirements.

 

  The intense competition in the satellite ground system industry could harm the Company’s financial performance.

 

  Risks related to the Company’s acquisition strategy. In particular, the Company may not be able to find any attractive candidates or it may find that the acquisition terms proposed by potential acquisition candidates are not favorable to the Company. In addition, the Company may compete with other companies for these acquisition candidates, which competition may make an acquisition more expensive for the Company. If the Company is unable to identify and acquire any suitable candidates, the Company may not be able to find alternative uses for the cash proceeds of its previous private placements that improve the Company’s business, financial conditions, or results of operations to the extent that an acquisition could. In addition, the integration of the acquired business or businesses may be costly and may result in a decrease in the value of the Company’s common stock for the following reasons, among others:

 

  the Company may not adequately assess the risks inherent in a particular acquisition candidate or correctly assess the candidate’s potential contribution to the Company’s financial performance;

 

  the Company may need to divert more management resources to integration than it planned, which may adversely affect its ability to pursue other more profitable activities;

 

  the difficulties of integration may be increased by the necessity of coordinating geographically separated organizations, integrating personnel with disparate backgrounds and combining different corporate cultures;

 

  the Company may not eliminate as many redundant costs as it anticipated in selecting acquisition candidates; and

 

  an acquisition candidate may have liabilities or adverse operating issues that the Company failed to discover through its due diligence prior to the acquisition.

 

  Changes in activity levels in the Company’s core markets.

 

  The Company may not be able to effectively manage any continued growth.

 

  The business is subject to risks associated with international transactions.

 

  The Company depends upon intellectual property rights and risk having our rights infringed.

 

  The estimated backlog is not necessarily indicative of revenues that will actually be realized under the contracts.

 

  The Company’s quarterly operating results may vary significantly from quarter to quarter.

 

  The market price of the Company’s common stock may be volatile.

 

- 25 -


Table of Contents

While sometimes presented with numerical specificity, these forward-looking statements are based upon a variety of assumptions relating to the business of the Company, which although considered reasonable by the Company, may not be realized. Because of the number and range of the assumptions underlying the Company’s forward-looking statements, many of which are subject to significant uncertainties and contingencies beyond the reasonable control of the Company, some of the assumptions inevitably will not materialize and unanticipated events and circumstances may occur subsequent to the date of this document. These forward-looking statements are based on current information and expectation, and the Company assumes no obligation to update. Therefore, the actual experience of the Company and the results achieved during the period covered by any particular forward-looking statement should not be regarded as a representation by the Company or any other person that these estimates will be realized, and actual results may vary materially. There can be no assurance that any of these expectations will be realized or that any of the forward-looking statements contained herein will prove to be accurate.

 

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

While the Company currently does not have significant European operations, our customer base is expanding outside the U.S. and therefore certain contracts now and in the future will likely be denominated in currencies other than the U.S. dollar. As a result, the Company’s financial results could be affected by factors such as foreign currency exchange rates for contracts denominated in currencies other than the U.S. dollar. To mitigate the effect of changes in foreign currency exchange rates, the Company may hedge this risk by entering into forward foreign currency contracts. As of March 31, 2004, virtually all of our contracts are denominated in U.S. dollars. Three contracts were denominated in Euros that were hedged. As we enter into new foreign currency based contracts in the future, we may employ similar hedging contracts. The change in fair value of our hedge at March 31, 2004 reflected an unrealized loss of $86,404.

 

ITEM 4. CONTROLS AND PROCEDURES

 

  a. Disclosure Controls and Procedures

 

As required by Rule 13a-15 under the Securities Exchange Act of 1934 (the “Exchange Act”), the Company’s management carried out an evaluation of the effectiveness of the Company’s disclosure controls and procedures, as of the end of the fiscal quarter subject to this quarterly report. This evaluation was carried out under the supervision and with the participation of the Company’s management, including the Company’s chief executive officer and chief financial officer. Based upon that evaluation, the Company’s chief executive officer and chief financial officer concluded that the Company’s disclosure controls and procedures are effective. Disclosure controls and procedures are controls and other procedures of the Company that are designed to ensure that information required to be disclosed by the Company in the reports that the Company files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act is accumulated and communicated to the Company’s management, including the Company’s chief executive officer and chief financial officer, as appropriate, to allow timely decisions regarding required disclosures.

 

  b. Changes in internal controls

 

As required by Rule 13a-15 under the Exchange Act, the Company’s management carried out an evaluation of any changes in the Company’s internal control over financial reporting that occurred during the Company’s most recent fiscal quarter that has materially affected, or is reasonably likely

 

- 26 -


Table of Contents

to materially affect, the Company’s internal control over financial reporting. This evaluation was carried out under the supervision and with the participation of the Company’s management, including the chief executive officer and chief financial officer. Based upon that evaluation, the Company concluded that there was no change in the Company’s internal control over financial reporting during this period that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting. Internal control over financial reporting is a process designed by, or under the supervision of, the Company’s chief executive officer and chief financial officer, and effected by the board of directors, management and other personnel, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. Internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of the assets of the Company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the Company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the Company’s assets that could have a material effect on the financial statements.

 

PART II. OTHER INFORMATION

 

ITEM 2. CHANGES IN SECURITIES, USE OF PROCEEDS AND ISSUER PURCHASES OF EQUITY SECURITIES

 

(c) On October 1, 2002, the Company acquired all of the issued and outstanding stock of RT Logic pursuant to an Agreement and Plan of Reorganization dated October 1, 2002 (the “Reorganization Agreement”) for an initial purchase price payable to the shareholders of RT Logic that included 683,870 shares of the Company’s common stock, par value $.01 per share. Pursuant to the terms of the Reorganization Agreement, in November 2002, the former shareholders of RT Logic received additional aggregate consideration that included 25,806 shares of the Company’s common stock. Pursuant to the Reorganization Agreement, in January 2004, the former shareholders of RT Logic received contingent purchase price with respect to the year ended September 30, 2003, that included 209,926 shares of the Company’s common stock. The Company relied on Section 4(2) of the Securities Act of 1933, as amended (the “Securities Act”), and Rule 506 under Regulation D of the Securities Act for the exemption from registration of the sale of such shares.

 

(f) Issuer Purchases of Equity Securities

 

Period


   (a) Total Number
of Shares
Purchased


   (b) Average Price
Paid per Share


   (c) Total Number
of Shares
Purchased as Part
of Publicly
Announced Plans
or Programs


   (d) Maximum
Number of Shares
that May Yet Be
Purchased Under
the Plans or
Programs (1)


January 1 to January 31, 2004

   —        —      336,521    596,237

February 1 to February 29, 2004

   —        —      336,521    596,237

March 1 to March 31, 2004

   4,650    $ 17.50    341,171    591,587

 

(1) On September 23, 2002, the Company announced a plan to repurchase up to 932,758 shares of its common stock. The stock repurchase program will be transacted over an indefinite period of time and purchases will be made as management and the Board of Directors deem prudent.

 

- 27 -


Table of Contents
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

 

  a. Exhibits

 

  3.1    Articles of Restatement of the Company (Incorporated by reference to the Registration Statement on Form S-3 (File No. 333-82499) filed with the Commission on July 8, 1999).
  3.2    Amended and Restated Bylaws of the Company (Incorporated by reference to the Company’s Annual Report on Form 10-K for the Fiscal Year ended September 30, 2000 filed with the Commission on December 21, 2000).
10.1    Line of Credit Extension to Revolving Line of Credit Loan Agreement and Security Agreement, dated August 31, 2001, by and between Integral Systems, Inc. and Bank of America, N.A.
11.1    Computation of Per Share Earnings.
31.1    Certification Pursuant to Rule 13a-14(a) Under the Securities Exchange Act of 1934, as amended.
31.2    Certification Pursuant to Rule 13a-14(a) Under the Securities Exchange Act of 1934, as amended.
32.1    Certification Pursuant to 18 U.S.C. Section 1350 as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2    Certification Pursuant to 18 U.S.C. Section 1350 as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

 

  b. Reports on Form 8-K

 

The Company filed a report on Form 8-K (dated May 10, 2004) with the Commission on May 11, 2004, reporting its earnings for the quarter and six months ended March 31, 2004.

 

The Company filed a report on Form 8-K (dated February 9, 2004) with the Commission on February 10, 2004, reporting its earnings for the quarter ended December 31, 2003.

 

The Company filed a report on Form 8-K (dated December 30, 2003) with the Commission on January 6, 2004, reporting changes in its certifying accountants.

 

SIGNATURES

 

Pursuant to the requirements of the Securities and Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

       

INTEGRAL SYSTEMS, INC.

        (Registrant)

Date: May 13, 2004       By:  

/s/

             
               

Thomas L. Gough

                President & Chief Operating Officer

 

- 28 -


Table of Contents
Date: May 13, 2004       By:  

/s/

             
               

Elaine M. Parfitt

Executive Vice President &

Chief Financial Officer

 

- 29 -