Attached files

file filename
8-K - 8-K - EPOCRATES INCa12-6007_18k.htm

Exhibit 99.1

 

 

GRAPHIC

 

CONTACT INFORMATION:

 

INVESTORS & MEDIA:

Erica Sniad Morgenstern

Senior Director, Public Relations and Communications

Epocrates, Inc.

(650) 227-6907

ir@epocrates.com

 

Epocrates Streamlines Strategic Focus and Reports Fourth Quarter and Full Year 2011 Results

- Company to Focus on Providing Trusted Content and Collaborative Solutions for Physicians

- Company to Explore Strategic Alternatives for its Electronic Health Records Offering

- Full Year 2011 Revenue Increased 9% to $113 Million

 

SAN MATEO, Calif. — February 28, 2012 — Epocrates, Inc. (NASDAQ: EPOC), a leading physician platform for clinical content, practice tools and health industry engagement, today announced a strategic streamlining of its business and reported its financial results for the fiscal fourth quarter and full year 2011.

 

“The foundational strength of Epocrates is our physician network,” said Peter Brandt, Epocrates’ interim president and chief executive officer. “We believe the opportunities to build upon that strength and expand beyond our current product portfolio throughout our physician network are significant and have the potential to generate meaningful revenue streams for the company. While we have developed a meaningful use certified, state-of-the-art electronic health record (EHR), including a native iPad version, the effort has hindered our ability to aggressively pursue such opportunities. As a result, we are exploring strategic alternatives for our EHR offering. By focusing more on the natural extensions of our core business and providing trusted content and collaborative solutions, we have the potential to support physicians to an even greater extent and to significantly grow our company.”

 

For the year ended December 31, 2011, Epocrates’ revenue increased 9.0% to $113.3 million compared to $104.0 million for the year ended December 31, 2010. Epocrates’ revenue totaled $29.7 million in the fourth quarter of 2011 compared to $30.3 million in the same quarter of the prior year, a decrease of 1.9%.

 

For the year ended December 31, 2011, net loss was $3.6 million compared to net income of $3.8 million in 2010. On a dilutive basis, net loss attributable to common stockholders was $3.9 million, or $0.17 per diluted share, compared to net income attributable to common stockholders of $0.1 million, or $0.01 per diluted share, for the same period in 2010.  For the fourth quarter ended December 31, 2011, net loss was $6.5 million compared to net income of $2.7 million in the same quarter of the prior year. On a dilutive basis, net loss attributable to common stockholders was $6.5 million or $0.27 per diluted share compared to net income of

 



 

$0.8 million or $0.09 per diluted share in the previous fourth quarter. The decrease in GAAP and non-GAAP net income for the year to date and for the fourth quarter of 2011 was primarily attributable to the impairment of long-lived assets and goodwill associated with the EHR offering. Net (loss) income attributable to common stockholders is calculated as net (loss) income less the preferred stock dividend that was due to Epocrates’ preferred stockholders less an allocation of any remaining net income to the preferred stockholders. Upon completion of the company’s initial public offering of its common stock, the preferred stock was converted to common stock.

 

Epocrates’ adjusted EBITDA, as defined in the GAAP to non-GAAP reconciliation provided later in this release, was $13.2 million, or 12% of revenue, for the year ended December 31, 2011 compared to $17.6 million, or 17% of revenue for the same period in 2010. Adjusted EBITDA was $3.1 million, or 11% of revenue, for the fourth quarter of 2011, compared to $7.1 million, or 23% of revenue, in the same period last year. The decline in adjusted EBITDA for the year to date and for the fourth quarter of 2011 was primarily attributable to the decrease in gross margin and operating expenses excluding the changes in non-recurring and non-cash items.

 

Cash, cash equivalents and short-term investments totaled $85.2 million as of December 31, 2011.

 

Brandt concluded, “Epocrates’ success this year will be defined by our ability to realize the full potential of our physician network — more than 340,000 strong. Our primary focus will be to strengthen our position of trust with physicians, based on value, which in turn will drive enhanced commercialization opportunities for our business.”

 

Outlook for Full Year 2012

 

Epocrates expects full year 2012 revenue to be in the range of $105 million to $115 million, representing a decrease of 7% to an increase of 1.5% over full year 2011.

 

Earnings Call Information

 

Epocrates will host a conference call today beginning at 5:00 p.m. ET to discuss its strategic realignment, fourth quarter and full year 2011 results, followed by a question and answer session.

 

To participate in Epocrates’ live conference call and webcast, please dial (877) 398-9481 (domestic) or (760) 298-5095 (international) using conference code 44991959, or visit http://investor.epocrates.com. A replay of the call will be available at the same address.

 

About Epocrates, Inc.

 

Epocrates, Inc. (NASDAQ: EPOC) is a leading physician platform for essential clinical content, practice tools and health industry engagement at the point of care. The Epocrates network consists of well over one million healthcare professionals, including approximately 340,000, or more than 50 percent of, U.S. physicians, who routinely use its solutions and services. Epocrates’ portfolio includes top-ranked medical apps, such as the industry’s #1 most used

 



 

mobile drug reference and valuable manufacturer resources. Through these intuitive and reliable resources, the company supports clinical decisions, helps improve physician workflow and impacts patient outcomes. For more information, please visit https://epocrates.com/who.

 

Epocrates is a trademark of Epocrates, Inc., registered in the U.S. and other countries.

 

Forward-Looking Statements

 

Statements contained in this press release under the heading “Outlook for Full Year 2012” and in Mr. Brandt’s quotes regarding the company’s ability to expand its business are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995.  The words “believe,” “potential,” “will” and “expects” identify statements as forward-looking statements.  Forward-looking statements by their nature address matters that are, to different degrees, uncertain.  Uncertainties and risks may cause Epocrates’ actual results to be materially different than those expressed in or implied by Epocrates’ forward-looking statements. For Epocrates, particular uncertainties and risks include, among others:  unexpected delays in delivering new products may occur, the company’s inability to expand its physician network at the rate it expects, and lack of market acceptance of new products, which could cause Epocrates’ revenues to be lower than expected. Additionally, the impact of competitive products and pricing may decrease demand for Epocrates’s products and/or force Epocrates to decrease the price of its products, which would reduce its revenues. More detailed information on these and additional factors that could affect Epocrates’ actual results are described in Epocrates’ filings with the Securities and Exchange Commission, including its Annual Report on Form 10-K filed with the Securities and Exchange Commission on March 31, 2011 under the heading “Risk Factors.” Except as required by law, Epocrates undertakes no obligation to publicly update its forward-looking statements.

 

Use of Non-GAAP Financial Measures

 

To supplement Epocrates’ consolidated financial statements presented on a U.S. generally accepted accounting principles (GAAP) basis, Epocrates uses non-GAAP measures of adjusted EBITDA, gross profit, gross margin, net income and net income per share, which are adjusted to exclude certain costs, expenses, gains and losses Epocrates believes are appropriate to enhance an overall understanding of its past and future financial performance. These adjustments to current period GAAP results are made with the intent of providing both management and investors a more complete understanding of Epocrates’ underlying operational results and trends and its marketplace performance. In addition, these adjusted non-GAAP results are among the information management uses as a basis for planning and forecasting of future periods. The presentation of this additional information is not meant to be considered in isolation or as a substitute for results prepared in accordance with U.S. GAAP.

 

Adjusted EBITDA is not a measure of liquidity calculated in accordance with U.S. GAAP, and should be viewed as a supplement to—not a substitute for—results of operations presented on a GAAP basis. Adjusted EBITDA does not purport to represent cash flow provided by, or used in, operating activities as defined by GAAP. Epocrates’ Consolidated Statements of Cash Flows presents its cash flow activity in accordance with GAAP. Furthermore, adjusted EBITDA is not necessarily comparable to similarly-titled measures reported by other companies.

 



 

Epocrates believes adjusted EBITDA, adjusted net income, adjusted net income per share, adjusted gross profit and adjusted gross margin are used by and are useful to investors and other users of its financial statements in evaluating its operating performance because it provides them with additional tools to compare business performance across companies and across periods. Epocrates believes that:

 

·                  EBITDA is widely used by investors to measure a company’s operating performance without regard to such items as non-recurring items, interest (income) expense, taxes, depreciation and amortization, which can vary substantially from company to company depending upon accounting methods and book value of assets, capital structure and the method by which assets were acquired;

 

·                  investors commonly adjust EBITDA information to eliminate the effect of stock-based compensation expenses and other charges, which can vary widely from company to company and impair comparability; and

 

·                  adjusted net income, adjusted net income per share and adjusted gross profit/gross margin eliminate the effect of non-recurring and non-cash charges, which can vary widely from company to company and impair comparability year over year and across companies.

 

Epocrates management uses adjusted EBITDA, adjusted net income, adjusted net income per share, adjusted gross profit and adjusted gross margin:

 

·                  as measures of operating performance to assist in comparing performance from period to period on a consistent basis;

 

·                  as measures for planning and forecasting overall expectations and for evaluating actual results against such expectations;

 

·                  in communications with the Board of Directors, stockholders, analysts and investors concerning our financial performance; and

 

Additionally, Epocrates management uses adjusted EBITDA as a significant performance measurement included in its bonus plan.

 

The tables that follow set forth a reconciliation of net (loss) income to adjusted net income and adjusted EBITDA. These tables also show a reconciliation of gross profit and gross margin from a GAAP to a non-GAAP basis.

 



 

 EPOCRATES, INC.

 RECONCILIATION OF NET (LOSS) INCOME TO ADJUSTED NET INCOME AND ADJUSTED EBITDA

 (dollars in thousands)

 

 

 

Three Months Ended December 31,

 

 

 

2011

 

2010

 

 

 

Earnings

 

Gross Profit

 

Gross Margin

 

Earnings

 

Gross Profit

 

Gross Margin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income, as reported

 

$

(6,527

)

$

18,015

 

60.6

%

$

2,679

 

$

21,885

 

72.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add: Non-recurring and non-cash charges (income)

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of purchased intangible assets related to core business *

 

1,021

 

1,021

 

 

 

769

 

769

 

 

 

Stock-based compensation *

 

1,885

 

39

 

 

 

1,652

 

54

 

 

 

Impairment of intangibles and long-lived assets related to EHR*

 

7,281

 

 

 

 

 

 

 

 

 

 

Loss on impairment related to EHR business *

 

1,220

 

 

 

 

 

 

 

 

 

 

Gain on settlement and change in fair value of contingent consideration *

(1)

(449

)

 

 

 

 

(1,919

)

 

 

 

 

Other expenses *

(2)

848

 

 

 

 

 

2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add: Tax adjustment

(3)

(4,115

)

 

 

 

 

492

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income, as adjusted

 

$

1,164

 

$

19,075

 

64.2

%

$

3,675

 

$

22,708

 

75.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income, as reported

 

$

(6,527

)

 

 

 

 

$

2,679

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add: (Income) expenses unrelated to core business activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

(9

)

 

 

 

 

(20

)

 

 

 

 

Other (income) expense, net

 

(1

)

 

 

 

 

2

 

 

 

 

 

(Benefit from) provision for income taxes

 

(3,460

)

 

 

 

 

3,045

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add: Non-recurring and non-cash charges (income)

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization expense (including intangible assets) related to core business

 

1,992

 

 

 

 

 

1,612

 

 

 

 

 

Stock-based compensation

 

1,885

 

 

 

 

 

1,652

 

 

 

 

 

Impairment of intangibles and long-lived assets related to EHR

 

7,281

 

 

 

 

 

 

 

 

 

 

Loss on impairment related to EHR business

 

1,220

 

 

 

 

 

 

 

 

 

 

Gain on settlement and change in fair value of contingent consideration

(1)

(449

)

 

 

 

 

(1,919

)

 

 

 

 

Other expenses

(4)

1,189

 

 

 

 

 

2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

3,121

 

 

 

 

 

$

7,053

 

 

 

 

 

 


(1)   For the three months ended December 31, 2011, represents a gain of $449 from the write-down of the contingent consideration liability related to an earn-out agreement with the sellers of Caretools, Inc., a company that Epocrates acquired in 2010.

 

(2)   For the three months ended December 31, 2011, includes employee severance charges of $799 and current period amortization expense of $48 related to intangible assets assigned to the EHR business. For the three months ended December 31, 2010, represents amortization expense for the period related to intangible assets assigned to the EHR business.

 

(3)   2011 Non-GAAP net income reflects a provision for income tax rate of 36%, which is our current projected long-term rate. 2010 Non-GAAP net income reflects a provision for income tax rate of 41%, which was our projected long-term rate in fiscal year 2010. The calculation of these adjustments is as follows:

 

 

 

Three Months Ended December 31,

 

 

 

2011

 

2010

 

(Loss) income before income taxes

 

(9,987

)

5,724

 

Add: Non-GAAP adjustments (indicated by *)

 

11,806

 

504

 

Non-GAAP income before income taxes

 

1,819

 

6,228

 

Effective income tax rate

 

36

%

41

%

Non-GAAP tax provision (Non-GAAP income before income taxes multiplied by the effective income tax rate)

 

655

 

2,553

 

(Benefit from) provision for income taxes

 

(3,460

)

3,045

 

Non-GAAP tax adjustment (calculated as (benefit from) provision for income taxes less non-GAAP tax provision)

 

(4,115

)

492

 

 

(4)   For the three months ended December 31, 2011, includes employee severance charges of $799 and current period depreciation and amortization expense of $389 related to assets assigned to the EHR business. For the three months ended December 31, 2010, represents depreciation and amortization expense for the period related to assets assigned to the EHR business.

 

Note: prior period amounts have been restated to conform to the current period presentation.

 



 

EPOCRATES, INC.

RECONCILIATION OF NET (LOSS) INCOME TO ADJUSTED NET INCOME AND ADJUSTED EBITDA

(in thousands, except percentages)

 

 

 

Twelve Months Ended December 31,

 

 

 

2011

 

2010

 

 

 

Earnings

 

Gross Profit

 

Gross Margin

 

Earnings

 

Gross Profit

 

Gross Margin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income, as reported

 

$

(3,573

)

$

71,635

 

63.2

%

$

3,803

 

$

72,258

 

69.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add: Non-recurring and non-cash charges (income)

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of purchased intangible assets related to core business *

 

4,097

 

4,097

 

 

 

1,312

 

1,312

 

 

 

Stock-based compensation *

 

7,342

 

183

 

 

 

6,356

 

272

 

 

 

Impairment of intangibles and long-lived assets related to EHR*

 

7,281

 

 

 

 

 

 

 

 

 

 

 

Loss on impairment related to EHR business *

 

1,220

 

 

 

 

 

 

 

 

 

 

Gain on settlement and change in fair value of contingent consideration *

(1)

(8,145

)

 

 

 

 

(1,034

)

 

 

 

 

Gain on sale-leaseback of building *

 

 

 

 

 

 

(1,689

)

 

 

 

 

Other expenses *

(2)

2,721

 

 

 

 

 

701

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add: Tax adjustment

(3)

(5,346

)

 

 

 

 

(814

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income, as adjusted

 

$

5,597

 

$

75,915

 

67.0

%

$

8,635

 

$

73,842

 

71.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income, as reported

 

$

(3,573

)

 

 

 

 

$

3,803

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add: (Income) expenses unrelated to core business activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

(75

)

 

 

 

 

(93

)

 

 

 

 

Other income, net

 

(183

)

 

 

 

 

 

 

 

 

 

(Benefit from) provision for income taxes

 

(2,198

)

 

 

 

 

5,187

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add: Non-recurring and non-cash charges (income)

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization expense (including intangible assets) related to core business

 

8,065

 

 

 

 

 

4,395

 

 

 

 

 

Stock-based compensation

 

7,342

 

 

 

 

 

6,356

 

 

 

 

 

Impairment of intangibles and long-lived assets related to EHR

 

7,281

 

 

 

 

 

 

 

 

 

 

 

Loss on impairment related to EHR business

 

1,220

 

 

 

 

 

 

 

 

 

 

Gain on settlement and change in fair value of contingent consideration

(1)

(8,145

)

 

 

 

 

(1,034

)

 

 

 

 

Gain on sale-leaseback of building

 

 

 

 

 

 

(1,689

)

 

 

 

 

Other expenses

(4)

3,484

 

 

 

 

 

701

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

13,218

 

 

 

 

 

$

17,626

 

 

 

 

 

 


(1)   For the 12 months ended December 31, 2011, includes a gain of $449 from the write-down of the contingent consideration liability related to an earn-out agreement recognized in the fourth quarter of 2011 for Caretools and a $5.9 million gain recognized in the second quarter of 2011 relating to the settlement of the contingent consideration liability with the sellers of MedCafe Inc., a company that Epocrates acquired in 2010.

 

(2)   For the 12 months ended December 31, 2011, includes legal expenses of $1,033, facilities exit costs of $618, employee severance charges of $986 and current period amortization expense of $84 related to intangible assets assigned to the EHR business. For the 12 months ended December 31, 2010, includes employee severance charges of $694 and amortization expense of $7 related to intangible assets assigned to the EHR business.

 

(3)   2011 Non-GAAP net income reflects a provision for income tax rate of 36%, which is our current projected long-term rate. 2010 Non-GAAP net income reflects a provision for income tax rate of 41%, which was our projected long-term rate in fiscal year 2010. The calculation of these adjustments is as follows:

 

 

 

Twelve Months Ended December 31,

 

 

 

2011

 

2010

 

(Loss) income before income taxes

 

(5,771

)

8,990

 

Add: Non-GAAP adjustments (indicated by *)

 

14,516

 

5,646

 

Non-GAAP income before income taxes

 

8,745

 

14,636

 

Effective income tax rate

 

36

%

41

%

Non-GAAP tax provision (Non-GAAP income before income taxes multiplied by the effective income tax rate)

 

3,148

 

6,001

 

(Benefit from) provision for income taxes

 

(2,198

)

5,187

 

Non-GAAP tax adjustment (calculated as (benefit from) provision for income taxes less non-GAAP tax provision)

 

(5,346

)

(814

)

 

(4)   For the 12 months ended December 31, 2011, includes legal expenses of $1,033, facilities exit costs of $618, employee severance charges of $986, current period depreciation and amortization expense of $673 related to assets assigned to the EHR business and $174 relating to a refund of rent. For the 12 months ended December 31, 2010, includes employee severance charges of $694 and amortization expense of $7 related to intangible assets assigned to the EHR business.

 

Note: prior period amounts have been restated to conform to the current period presentation.

 



 

EPOCRATES, INC.

RECONCILIATION OF NET (LOSS) INCOME PER DILUTED COMMON SHARE TO ADJUSTED NET INCOME PER DILUTED COMMON SHARE

(in thousands, except per share amounts)

 

 

 

Three Months Ended December 31,

 

Twelve Months Ended December 31,

 

 

 

2011

 

2010

 

2011

 

2010

 

GAAP net (loss) income per diluted common share

 

 

 

 

 

 

 

 

 

Net (loss) income attributable to common stockholders - diluted, as reported

 

$

(6,527

)

$

821

 

$

(3,867

)

$

126

 

Divided by: Weighted average number of common shares outstanding - diluted, as reported

 

24,202

 

9,309

 

22,297

 

9,145

 

Net (loss) income per diluted common share, as reported

 

$

(0.27

)

$

0.09

 

$

(0.17

)

$

0.01

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP net income per diluted common share

 

 

 

 

 

 

 

 

 

Net income, as adjusted

 

$

1,164

 

$

3,675

 

$

5,597

 

$

8,635

 

Less: difference between net income, as reported and net income attributable to common stockholders - diluted

 

 

1,858

 

294

 

3,677

 

Net income attributable to common stockholders - diluted, as adjusted

 

$

1,164

 

$

1,817

 

$

5,303

 

$

4,958

 

Divided by: Weighted average number of common shares outstanding - diluted, as adjusted

 

24,856

 

20,407

 

23,875

 

20,242

 

Net income per diluted common share, as adjusted

 

$

0.05

 

$

0.09

 

$

0.22

 

$

0.24

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares outstanding - diluted, as adjusted

 

 

 

 

 

 

 

 

 

Weighted average number of common shares outstanding - diluted, as reported

 

24,202

 

9,309

 

22,297

 

9,145

 

Add: dilutive effect of conversion of outstanding stock options, restricted stock units and warrants

 

654

 

 

1,578

 

 

Add: dilutive effect of conversion of outstanding shares of preferred stock into common stock and conversion of preferred stock warrant into common stock warrant

 

 

11,098

 

 

11,097

 

Weighted average number of common shares outstanding - diluted, as adjusted

 

24,856

 

20,407

 

23,875

 

20,242

 

 



 

EPOCRATES, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share information)

 

 

 

Three Months Ended December 31,

 

Twelve Months Ended December 31,

 

 

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

Subscription revenues

 

$

5,067

 

$

7,368

 

$

22,520

 

$

24,683

 

Interactive services revenues

 

24,640

 

22,917

 

90,826

 

79,305

 

Total revenues, net

 

29,707

 

30,285

 

113,346

 

103,988

 

 

 

 

 

 

 

 

 

 

 

Subscription cost of revenues

 

2,342

 

1,697

 

8,360

 

6,516

 

Interactive services cost of revenues

 

9,350

 

6,703

 

33,351

 

25,214

 

Total cost of revenues (1)

 

11,692

 

8,400

 

41,711

 

31,730

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

18,015

 

21,885

 

71,635

 

72,258

 

 

 

 

 

 

 

 

 

 

 

Operating expenses (1):

 

 

 

 

 

 

 

 

 

Sales and marketing

 

7,963

 

8,413

 

31,193

 

30,424

 

Research and development

 

5,721

 

5,205

 

22,797

 

19,717

 

General and administrative

 

6,276

 

4,480

 

22,700

 

15,729

 

Facilities exit costs

 

 

 

618

 

 

Gain on settlement and change in fair value of contingent consideration

 

(449

)

(1,919

)

(8,145

)

(1,034

)

Impairment of long-lived assets and goodwill

 

8,501

 

 

8,501

 

 

Total operating expenses

 

28,012

 

16,179

 

77,664

 

64,836

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from operations

 

(9,997

)

5,706

 

(6,029

)

7,422

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

9

 

20

 

75

 

93

 

Interest expense

 

 

 

 

(214

)

Other income (expense), net

 

1

 

(2

)

183

 

 

Gain on sale-leaseback of building

 

 

 

 

1,689

 

(Loss) income before income taxes

 

(9,987

)

5,724

 

(5,771

)

8,990

 

 

 

 

 

 

 

 

 

 

 

Benefit from (provision for) income taxes

 

3,460

 

(3,045

)

2,198

 

(5,187

)

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

(6,527

)

2,679

 

(3,573

)

3,803

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to common stockholders - basic

 

$

(6,527

)

$

736

 

$

(3,867

)

$

113

 

Net income (loss) attributable to common stockholders - diluted

 

$

(6,527

)

$

821

 

$

(3,867

)

$

126

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per common share - basic

 

$

(0.27

)

$

0.10

 

$

(0.17

)

$

0.01

 

Net income (loss) per common share - diluted

 

$

(0.27

)

$

0.09

 

$

(0.17

)

$

0.01

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding - basic

 

24,202

 

7,678

 

22,297

 

7,558

 

Weighted average common shares outstanding - diluted

 

24,202

 

9,309

 

22,297

 

9,145

 

 


(1)  Includes stock-based compensation in the following amounts:

 

Cost of revenues

 

39

 

54

 

183

 

272

 

Sales and marketing

 

252

 

421

 

1,361

 

1,741

 

Research and development

 

172

 

275

 

730

 

1,512

 

General and administrative

 

1,422

 

902

 

5,068

 

2,831

 

 



 

EPOCRATES, INC.

CONSOLIDATED BALANCE SHEETS

(in thousands)

 

 

 

December 31, 2011

 

December 31, 2010

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

75,326

 

$

35,987

 

Short-term investments

 

9,897

 

18,697

 

Accounts receivable, net

 

22,748

 

21,101

 

Deferred tax asset

 

7,390

 

4,971

 

Prepaid expenses and other current assets

 

3,218

 

3,548

 

Total current assets

 

118,579

 

84,304

 

 

 

 

 

 

 

Property and equipment, net

 

7,283

 

8,757

 

Deferred tax asset, long-term

 

1,280

 

779

 

Goodwill

 

17,959

 

19,079

 

Other intangible assets, net

 

6,771

 

11,438

 

Other assets

 

352

 

2,859

 

 

 

 

 

 

 

Total assets

 

$

152,224

 

$

127,216

 

 

 

 

 

 

 

Liabilities, Mandatorily Redeemable Convertible Preferred Stock and Stockholders’ Equity (Deficit)

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

3,282

 

$

3,635

 

Deferred revenue

 

46,429

 

46,164

 

Other accrued liabilities

 

9,600

 

9,251

 

Total current liabilities

 

59,311

 

59,050

 

 

 

 

 

 

 

Deferred revenue, less current portion

 

8,088

 

8,732

 

Contingent consideration

 

 

15,016

 

Other liabilities

 

1,893

 

1,913

 

Total liabilities

 

69,292

 

84,711

 

 

 

 

 

 

 

Mandatorily redeemable convertible preferred stock

 

 

73,342

 

 

 

 

 

 

 

Stockholders’ equity (deficit):

 

 

 

 

 

Common stock at par

 

24

 

8

 

Additional paid-in capital

 

129,238

 

11,911

 

Accumulated other comprehensive loss

 

(2

)

(1

)

Accumulated deficit

 

(46,328

)

(42,755

)

Total stockholders’ equity (deficit)

 

82,932

 

(30,837

)

 

 

 

 

 

 

Total liabilities, mandatorily redeemable convertible preferred stock and stockholders’ equity (deficit)

 

$

152,224

 

$

127,216

 

 



 

EPOCRATES, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

 

 

 

Twelve Months Ended December 31,

 

 

 

2011

 

2010

 

 

 

 

 

 

 

Cash flows from operating activities:

 

 

 

 

 

Net income (loss)

 

$

(3,573

)

$

3,803

 

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

 

 

 

 

 

Stock-based compensation

 

7,342

 

6,356

 

Depreciation and amortization

 

4,557

 

3,083

 

Amortization of intangible assets

 

4,181

 

1,319

 

Allowance for doubtful accounts and sales returns reserve

 

(56

)

119

 

Loss on write-off of property and equipment

 

187

 

 

Facilities exit costs

 

618

 

 

Impairment of long-lived assets and goodwill

 

8,501

 

 

Change in carrying value of preferred stock liability

 

 

33

 

Excess tax benefit from stock-based compensation awards

 

(328

)

(319

)

Gain on settlement and change in fair value of contingent consideration

 

(8,145

)

(1,034

)

Gain on sale-leaseback of building

 

 

(1,689

)

Changes in assets and liabilities, net of effect of acquisitions:

 

 

 

 

 

Accounts receivable

 

(1,591

)

(3,911

)

Deferred tax asset, current and noncurrent

 

(2,920

)

4,495

 

Prepaid expenses and other assets

 

797

 

(1,165

)

Accounts payable

 

27

 

1,210

 

Deferred revenue

 

(379

)

(7,464

)

Other accrued liabilities and other payables

 

(399

)

4,276

 

Net cash provided by operating activities

 

8,819

 

9,112

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

Purchase of property and equipment

 

(10,064

)

(4,657

)

Business acquisitions

 

 

(14,600

)

Purchase of short-term investments

 

(24,849

)

(27,793

)

Sale of short-term investments

 

8,590

 

1,797

 

Maturity of restricted certificate of deposit

 

500

 

 

Maturity of short-term investments

 

24,800

 

11,725

 

Net cash used in investing activities

 

(1,023

)

(33,528

)

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

Net proceeds from issuance of common stock

 

64,188

 

 

Acquisition of common stock

 

 

(3,491

)

Excess tax benefit from stock-based compensation awards

 

328

 

319

 

Proceeds from exercise of common stock options

 

3,484

 

2,680

 

Payment and settlement of contingent consideration

 

(6,871

)

 

Payment of accrued dividends on Series B mandatorily redeemable convertible preferred stock

 

(29,586

)

 

Net cash provided by (used in) financing activities

 

31,543

 

(492

)

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

39,339

 

(24,908

)

Cash and cash equivalents at beginning of period

 

35,987

 

60,895

 

Cash and cash equivalents at end of period

 

$

75,326

 

$

35,987