e8vk
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
September 9,
2009
Date of Report (Date of earliest event reported)
Smith & Wesson Holding Corporation
(Exact Name of Registrant as Specified in Charter)
|
|
|
|
|
Nevada
|
|
001-31552
|
|
87-0543688 |
|
|
|
|
|
(State or Other
Jurisdiction of Incorporation)
|
|
(Commission File Number)
|
|
(IRS Employer
Identification No.) |
2100 Roosevelt Avenue
Springfield, Massachusetts
01104
(Address of Principal Executive Offices) (Zip Code)
(800) 331-0852
(Registrants telephone number, including area code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the
filing obligation of the registrant under any of the following provisions (see General Instruction
A.2. below):
o Written communications pursuant to Rule 425 under the Securities Act
(17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act
(17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the
Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the
Exchange Act (17 CFR 240.13e-4(c))
Item 2.02. Results of Operations and Financial Condition.
The registrant is furnishing this Report on Form 8-K in connection with the disclosure of
information, in the form of the textual information from a press release released on September 9,
2009.
The information in this Report on Form 8-K (including the exhibit) is furnished pursuant to
Item 2.02 and shall not be deemed to be filed for the purpose of Section 18 of the Securities
Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section.
The registrant does not have, and expressly disclaims, any obligation to release publicly any
updates or any changes in the registrants expectations or any change in events, conditions, or
circumstances on which any forward-looking statement is based.
The text included with this Report on Form 8-K is available on the registrants website
located at www.smith-wesson.com, although the registrant reserves the right to discontinue that
availability at any time.
Item 9.01. Financial Statements and Exhibits.
|
(a) |
|
Financial Statements of Business Acquired. |
|
|
|
|
Not applicable. |
|
|
(b) |
|
Pro Forma Financial Information. |
|
|
|
|
Not applicable. |
|
|
(c) |
|
Shell Company Transactions. |
|
|
|
|
Not applicable. |
|
|
(d) |
|
Exhibits. |
|
|
|
Exhibit |
|
|
Number |
|
Exhibits |
|
|
|
99.1
|
|
Press release from Smith & Wesson Holding Corporation, dated
September 9, 2009, entitled Smith & Wesson Holding Corporation Reports First
Quarter Fiscal 2010 Financial Results |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly
caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
|
|
|
|
|
SMITH & WESSON HOLDING CORPORATION
|
|
Date: September 9, 2009 |
By: |
/s/ William F. Spengler
|
|
|
|
William F. Spengler |
|
|
|
Executive Vice President, Chief Financial Officer
and Treasurer |
|
2
EXHIBIT INDEX
99.1 |
|
Press release from Smith & Wesson Holding Corporation, dated September 9, 2009, entitled
Smith & Wesson Holding Corporation Reports First Quarter Fiscal 2010 Financial Results |
exv99w1
Exhibit 99.1
FOR IMMEDIATE RELEASE
Contacts:
Liz Sharp, VP Investor Relations
Smith & Wesson Holding Corp.
(413) 747-3304
lsharp@smith-wesson.com
William F. Spengler, EVP, Chief Financial Officer
Smith & Wesson Holding Corp.
(413) 747-3304
Smith & Wesson Holding Corporation Reports
First Quarter Fiscal 2010 Financial Results
Record Quarterly Sales of $102 Million (+30%)
Record Quarterly Net Income of $12.6 Million (+458%)
Record Quarterly, Fully Diluted EPS of $0.21 (+320%)
Record Adjusted EBITDAS of $20 Million
SPRINGFIELD, Mass., September 9, 2009 Smith & Wesson Holding Corporation (NASDAQ Global Select:
SWHC), parent company of Smith & Wesson Corp., the legendary 157-year old company in the global
business of safety, security, protection and sport, today announced financial results for the first
fiscal quarter ended July 31, 2009.
Net sales for the first fiscal quarter ended July 31, 2009 were $102.2 million, which was $23.8
million, or 30.3%, higher than net sales of $78.5 million for the first fiscal quarter last year.
Gross profit of $35.6 million, or 34.8% of sales, for the first quarter of fiscal 2010 increased by
43.4% compared with gross profit of $24.8 million, or 31.7% of sales, for the first quarter last
year. Net income for the first quarter of fiscal 2010 was $12.6 million, or $0.21 per diluted
share, compared with $2.3 million, or $0.05 per diluted share, for the first quarter of fiscal
2009. Net income included a non-cash, fair-value adjustment to the contingent consideration
accrual related to our acquisition of Universal Safety Response (USR) that increased fully
diluted earnings per share by $0.05 in the current fiscal period. Adjusted EBITDAS, a non-GAAP
financial measure, was $20.2 million for the first quarter, nearly double the $10.2 million in the
first quarter of fiscal 2009.
Smith & Wesson President and CEO, Michael F. Golden, said, Ongoing consumer demand for handguns
and tactical rifles fueled our strong growth and allowed us to deliver record financial results in
the first quarter. Higher production levels in our Springfield factory allowed us to capture
additional revenue in the quarter, and a focus on controlling costs helped translate that revenue
into profitability.
Golden continued, In addition to robust growth in our firearms segment, we began a new and
exciting chapter in our history by entering the large and rapidly growing security market with our
acquisition of USR, a leader in perimeter security solutions. There is tremendous commonality
between the reputation for reliable security and safety that is held by both Smith & Wesson and
USR. This is a significant step in the evolution of Smith & Wesson, which is becoming a
broader-based provider of safety and security
products and services. In the short time that has passed since we closed the transaction, USR has
delivered strong results, winning new customers, and delivering record monthly revenue in August.
Firearm sales increased for the first quarter by $21.7 million, or 29.6%, over the comparable
quarter last year. Sales of pistols increased 14.5%, as we addressed a strong backlog and ongoing
consumer demand. Orders for M&P pistols were received from a number of police agencies. In
addition, Walther product sales grew 44.2% based on increased production and availability of
products. Sales of M&P15 tactical rifles in the first quarter grew by 347.4% versus the comparable
quarter a year ago. Revolver sales decreased 4.0% versus the comparable quarter one year ago, a
decline related to low finished goods inventory at the start of the quarter, combined with strong
demand for smaller-framed revolvers, which carry a lower retail price. Non-firearm sales totaled
$7.5 million, a 38.7% increase from non-firearm sales of $5.4 million for the first quarter last
year.
William F. Spengler, Executive Vice President and Chief Financial Officer, said, Net sales of
$102.2 million for the first quarter of fiscal 2010 represent a new record level of quarterly
revenue. Sales of $99.6 million in our firearms segment exceeded our expectations, resulting from
production levels that were higher than anticipated. Sales of $2.7 million for our perimeter
security segment, or USR, represent only the brief, eleven-day period between our closing of the
acquisition on July 20, 2009 and the close of our fiscal quarter on July 31, 2009.
Gross profit increased to $35.6 million versus $24.8 million for the year ago quarter. The
increase, as well as the improvement in gross profit margin to 34.8% from 31.7% versus the year ago
quarter, were due largely to increased sales of handguns and tactical rifles, providing improved
overhead absorption at our Springfield, Massachusetts factory, coupled with greater efficiencies
and cost reductions at our Rochester, New Hampshire factory. In fact, gross margins for our
hunting product revenue improved substantially versus last year and contributed to our
profitability in the quarter. With regard to gross margins for our perimeter security segment,
purchase accounting entries preclude us from recognizing the profit from any existing, firm
contracts in place at the time of our acquisition of USR, which reduced the effect of the USR
revenue on our gross margins.
Our purchase of USR in July included a provision whereby stockholders of USR could earn up to 4
million shares of Smith & Wesson common stock by December 2010, in the event USR achieved
established EBITDAS performance targets. Because of recently effective accounting pronouncements
and interpretations, the value of the entire earn-out amount will be recorded as a liability as of
the transaction date. This earn-out consideration was originally recorded as a liability on the
transaction closing date of July 20 at approximately $27 million as the stock price on that date
was $6.86. Because we record changes in the fair value of this liability as of each financial
statement reporting date, this liability was reduced to approximately $24 million by the end of the
quarter when the closing price of our stock was $6.06. This $3.2 million reduction in the liability
value is shown as a gain in our first quarter results, providing an incremental $0.05 in fully
diluted earnings per share. It is important to note that this is a non-cash item, which will not
affect our adjusted EBITDAS results. Moreover, the need for ongoing fair value accounting of the
earn-out liability associated with the USR transaction will now subject
us to potential, significant non-cash fluctuations in our reported GAAP earnings for the next six
quarters. As a result, increases and decreases in the trading price of our common stock may have a
significant effect on our net income and earnings per share totally apart from our operating
results. In addition, any earnings guidance that we may give and any projections of our earnings by
analysts will be subject to changes in our stock price.
Operating expenses of $18.9 million, or 18.5% of sales, in the quarter decreased versus operating
expenses of $19.1 million, or 24.4% of sales, in the first quarter last year. The decline was due
primarily to marketing expenses and 123R compensation-related expenses, both of which are now
expected to occur in the second quarter, and the collection of previously reserved-for doubtful
accounts receivable reflected in income. The decrease in operating expenses as a percent of sales
also reflects exercising control over our costs during this high revenue growth period, continued
Spengler.
Net income for the first quarter of $12.6 million, or $0.21 per fully diluted share, compared with
net income of $2.3 million, or $0.05 per fully diluted share, for the first quarter of last year.
The firearms segment delivered earnings of $0.16 per fully diluted share, while the impact of
acquisition accounting relative to our purchase of USR, as discussed earlier, delivered additional
earnings of $0.05 per fully diluted share.
Our firearms backlog was $177.5 million at the end of the first quarter. Cancellations reduced
backlog by approximately 10% during the quarter. It is important to note that our backlog always
represents product that has been ordered but not yet shipped. As a result, it is possible that
portions of the backlog could be cancelled if demand should suddenly drop.
Spengler added, Inventory levels increased in the quarter by $5.7 million over April 30, 2009, and
included $3.8 million of USR inventory. Accounts receivable grew by $18.0 million in the quarter to
$66.3 million, which included $11.2 million in USR accounts receivable. We ended the current
quarter with approximately $35.2 million in cash, and we did not access our revolving line of
credit. The ending cash balance takes into account minimal operations cash outflow of $2.4
million, capital expenditures of $3.7 million, and cash outlays of approximately $35.0 million
relative to our acquisition of USR.
Adjusted EBITDAS, a non-GAAP financial measure, was $20.2 million for the first quarter, nearly
double EBITDAS of $10.2 million for the comparable quarter in fiscal 2009.
Outlook
As is the case with most companies, providing outlook is difficult in the current economic
environment. Based on current visibility, however, we expect our total company sales for the second
quarter will be between $103 million and $105 million, which would be another record revenue
quarter. Within that total, we expect our firearms segment to contribute between $88 million and
$90 million, and our perimeter security segment to contribute the balance. Note that our second
quarter routinely includes an annual two-week shutdown of our Houlton and Springfield facilities,
which reduces revenue potential in the quarter and limits cost absorption in those locations.
We expect total company gross profit margin to be between 31% and 32%, a significant improvement
over the 27.3% gross margin in the second quarter of last year. We expect operating expenses to be
higher versus the first quarter due to the inclusion of USR and the first quarter effects
previously described.
Golden concluded, Now is an exciting time for our company. Record first quarter results, together
with our acquisition of USR, combine to mark a significant milestone, establishing Smith & Wesson
as a growing and diversified company that participates in security and safety on a new and broader
scale.
Conference Call
The Company will host a conference call today, September 9, 2009, to discuss its first quarter
fiscal 2010 results. The conference call may include forward-looking statements. The conference
call will be Web cast and will begin at 5:00pm Eastern Time (2:00pm Pacific). The live audio
broadcast and replay of the conference call can be accessed on the Companys Web site at
www.smith-wesson.com, under the Investor Relations section. The Company will maintain an audio
replay of this conference call on its website for a period of time after the call. No other audio
replay will be available.
Reconciliation of U.S. GAAP to Adjusted EBITDAS
In this press release, a non-GAAP financial measure, known as Adjusted EBITDAS is presented.
Adjusted EBITDAS excludes the effects of interest expense, income taxes, depreciation of tangible
fixed assets, amortization of intangible assets, stock-based employee compensation expense and
certain other non-cash transactions. From time to time, the Company may also elect to exclude
certain significant non-recurring items in order to provide the reader with an improved
understanding of underlying performance trends. See the attached Reconciliation of GAAP Net
Income/(Loss) to Adjusted EBITDAS for a detailed explanation of the amounts excluded and included
from net income to arrive at adjusted EBITDAS for the three-month period ended July 31, 2009.
Adjusted or non-GAAP financial measures provide investors and the Company with supplemental
measures of operating performance and trends that facilitate comparisons between periods before,
during, and after certain items that would not otherwise be apparent on a GAAP basis. Adjusted
financial measures are not, and should not be, viewed as a substitute for GAAP results. Our
definition of these adjusted financial measures may differ from similarly named measures used by
others.
About Smith & Wesson
Smith & Wesson Holding Corporation, a global leader in safety, security, protection and sport, is
parent company to Smith & Wesson Corp., one of the worlds largest manufacturers of quality
firearms and firearm safety/security products and parent company to Universal Safety Response, a
full-service perimeter security integrator, barrier manufacturer and installer, as well as parent
company to Thompson/Center Arms Company, Inc., a premier designer and manufacturer of premium
hunting rifles, black powder rifles, interchangeable firearms systems and accessories under the
Thompson/Center brand. Smith & Wesson licenses shooter protection, knives, apparel, and other
accessory lines. Smith & Wesson is based in Springfield, Massachusetts with manufacturing
facilities in Massachusetts, Maine, New Hampshire and Tennessee. The Smith & Wesson Academy is
Americas longest running firearms training facility for law enforcement, military and security
professionals. For more information on Smith & Wesson, call (800) 331-0852 or log on to
www.smith-wesson.com. For more information on Universal Safety Response, log on to
www.usrgrab.com. For more information on Thompson/Center Arms, log on to www.tcarms.com.
Safe Harbor Statement
Certain statements contained in this press release may be deemed to be forward-looking statements
under federal securities laws, and the Company intends that such forward-looking statements be
subject to the safe-harbor created thereby. Such forward-looking statements include statements
regarding the size and growth prospects of the security market, the reputation of Smith & Wesson
and USR for reliable security and safety products, and the Companys sales and gross profit margin
outlook for the fiscal quarter ending October 31, 2009. The Company cautions that these statements
are qualified by important factors that could cause actual results to differ materially from those
reflected by such forward-looking statements. Such factors include the demand for the Companys
products; the state of the U.S. economy; general economic conditions and consumer spending
patterns; the continued strong consumer demand for the Companys handguns and tactical rifle
products resulting in part from external factors, including a new administration taking office in
Washington, D.C., speculation surrounding increased gun control, and heightened fear of terrorism
and crime; the effect that fair value accounting relating to the USR acquisition may have on the
Companys GAAP earnings as a result of increases or decreases in the Companys stock price; the
ability of the Company to integrate USR in a successful manner; the Companys growth opportunities;
the Companys anticipated growth; the ability of the Company to capitalize on strong consumer
demand for its products, particularly pistols, revolvers, and tactical rifles; the ability of the
Company to increase demand for its products in various markets, including consumer and law
enforcement channels, domestically and internationally; the position of the Companys hunting
products in the consumer discretionary marketplace and distribution channel; the Companys
penetration rates in new and existing markets; the Companys strategies; the ability of the
Company to introduce any new products; the success of any new product; the success of the
Companys diversification strategy, including the expansion of the Companys markets; the
diversification of the Companys future revenue base resulting from the acquisition of USR; and
other risks detailed from time to time in the Companys reports filed with the SEC, including its
Form 10-K Report for the fiscal year ended April 30, 2009.
SMITH & WESSON HOLDING CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
As of:
|
|
|
|
|
|
|
|
|
|
|
July 31, 2009 |
|
|
April 30, 2009 |
|
|
|
(Unaudited) |
|
|
|
|
|
|
|
(In thousands, except par value and share data) |
|
ASSETS |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
35,173 |
|
|
$ |
39,822 |
|
Accounts receivable, net of allowance for
doubtful accounts of $935 on July 31, 2009 and
$2 ,386 on April 30, 2009 |
|
|
66,279 |
|
|
|
48,232 |
|
Inventories |
|
|
47,401 |
|
|
|
41,729 |
|
Other current assets |
|
|
5,608 |
|
|
|
3,093 |
|
Deferred income taxes |
|
|
11,377 |
|
|
|
12,505 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
165,838 |
|
|
|
145,381 |
|
|
|
|
|
|
|
|
Property, plant and equipment, net |
|
|
53,826 |
|
|
|
51,135 |
|
Intangibles, net |
|
|
18,742 |
|
|
|
5,940 |
|
Goodwill |
|
|
79,992 |
|
|
|
|
|
Deferred income taxes |
|
|
|
|
|
|
1,143 |
|
Other assets |
|
|
6,537 |
|
|
|
6,632 |
|
|
|
|
|
|
|
|
|
|
$ |
324,935 |
|
|
$ |
210,231 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
21,181 |
|
|
$ |
21,009 |
|
Accrued expenses |
|
|
23,097 |
|
|
|
17,606 |
|
Accrued payroll |
|
|
6,823 |
|
|
|
7,462 |
|
Accrued income taxes |
|
|
2,891 |
|
|
|
2,790 |
|
Accrued taxes other than income |
|
|
2,652 |
|
|
|
2,208 |
|
Accrued profit sharing |
|
|
9,182 |
|
|
|
6,208 |
|
Accrued product liability |
|
|
3,485 |
|
|
|
3,418 |
|
Accrued warranty |
|
|
3,943 |
|
|
|
4,287 |
|
Current portion of notes payable |
|
|
4,492 |
|
|
|
2,378 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
77,746 |
|
|
|
67,366 |
|
|
|
|
|
|
|
|
Deferred income taxes |
|
|
2,038 |
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable, net of current portion |
|
|
83,059 |
|
|
|
83,606 |
|
|
|
|
|
|
|
|
Other non-current liabilities |
|
|
25,675 |
|
|
|
8,633 |
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
Stockholders equity: |
|
|
|
|
|
|
|
|
Preferred stock, $.001 par value, 20,000,000
shares authorized, no shares issued or outstanding |
|
|
|
|
|
|
|
|
Common stock, $.001 par value, 100,000,000
shares authorized, 60,646,482 shares issued and
59,446,482 shares outstanding on July 31, 2009
and 48,967,938 shares issued and 47,767,938
shares outstanding on April 30, 2009 |
|
|
61 |
|
|
|
49 |
|
Additional paid-in capital |
|
|
164,310 |
|
|
|
91,103 |
|
Retained earnings/(accumulated deficit) |
|
|
(21,631 |
) |
|
|
(34,203 |
) |
Accumulated other comprehensive income |
|
|
73 |
|
|
|
73 |
|
Treasury stock, at cost (1,200,000 common shares) |
|
|
(6,396 |
) |
|
|
(6,396 |
) |
|
|
|
|
|
|
|
Total stockholders equity |
|
|
136,417 |
|
|
|
50,626 |
|
|
|
|
|
|
|
|
|
|
$ |
324,935 |
|
|
$ |
210,231 |
|
|
|
|
|
|
|
|
SMITH & WESSON HOLDING CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended: |
|
|
|
(in thousands, except per share data) |
|
|
|
July 31, 2009 |
|
|
July 31, 2008 |
|
Net product and services sales |
|
$ |
102,236 |
|
|
$ |
78,480 |
|
Cost of products and services sold |
|
|
66,615 |
|
|
|
53,632 |
|
|
|
|
|
|
|
|
Gross profit |
|
|
35,621 |
|
|
|
24,848 |
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
Research and development |
|
|
880 |
|
|
|
775 |
|
Selling and marketing |
|
|
7,045 |
|
|
|
7,703 |
|
General and administrative |
|
|
10,999 |
|
|
|
10,649 |
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
18,924 |
|
|
|
19,127 |
|
|
|
|
|
|
|
|
Income from operations |
|
|
16,697 |
|
|
|
5,721 |
|
|
|
|
|
|
|
|
Other income/(expense): |
|
|
|
|
|
|
|
|
Other income/(expense), net |
|
|
3,206 |
|
|
|
(112 |
) |
Interest income |
|
|
159 |
|
|
|
58 |
|
Interest expense |
|
|
(1,331 |
) |
|
|
(2,051 |
) |
|
|
|
|
|
|
|
Total other income/(expense), net |
|
|
2,034 |
|
|
|
(2,105 |
) |
|
|
|
|
|
|
|
Income before income taxes |
|
|
18,731 |
|
|
|
3,616 |
|
Income tax expense |
|
|
6,159 |
|
|
|
1,362 |
|
|
|
|
|
|
|
|
Net income/comprehensive income |
|
$ |
12,572 |
|
|
$ |
2,254 |
|
|
|
|
|
|
|
|
Weighted average number of common and common equivalent shares
outstanding, basic |
|
|
53,779 |
|
|
|
45,462 |
|
|
|
|
|
|
|
|
Net income per share, basic |
|
$ |
0.23 |
|
|
$ |
0.05 |
|
|
|
|
|
|
|
|
Weighted average number of common and common equivalent shares
outstanding, diluted |
|
|
61,099 |
|
|
|
46,595 |
|
|
|
|
|
|
|
|
Net income per share, diluted |
|
$ |
0.21 |
|
|
$ |
0.05 |
|
|
|
|
|
|
|
|
SMITH & WESSON HOLDING CORPORATION AND
SUBSIDIARIES
RECONCILIATION OF GAAP NET INCOME TO ADJUSTED EBITDAS (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended July 31, 2009: |
|
|
For the Three Months Ended July 31, 2008: |
|
|
|
GAAP |
|
|
Adjustments |
|
|
Adjusted |
|
|
GAAP |
|
|
Adjustments |
|
|
Adjusted |
|
Net product and services sales |
|
$ |
102,236 |
|
|
|
|
|
|
$ |
102,236 |
|
|
$ |
78,480 |
|
|
|
|
|
|
$ |
78,480 |
|
Cost of products and services
sold |
|
|
66,615 |
|
|
$ |
(1,952 |
)(1) |
|
|
64,663 |
|
|
|
53,632 |
|
|
$ |
(1,920 |
)(1) |
|
|
51,712 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
35,621 |
|
|
|
1,952 |
|
|
|
37,573 |
|
|
|
24,848 |
|
|
|
1,920 |
|
|
|
26,768 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development |
|
|
880 |
|
|
|
(20 |
)(1) |
|
|
860 |
|
|
|
775 |
|
|
|
(23 |
)(1) |
|
|
752 |
|
Selling and marketing |
|
|
7,045 |
|
|
|
(43 |
)(1) |
|
|
7,002 |
|
|
|
7,703 |
|
|
|
(43 |
)(1) |
|
|
7,660 |
|
General and administrative |
|
|
10,999 |
|
|
|
(1,342 |
)(2) |
|
|
9,657 |
|
|
|
10,649 |
|
|
|
(2,433 |
)(2) |
|
|
8,216 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
18,924 |
|
|
|
(1,405 |
) |
|
|
17,519 |
|
|
|
19,127 |
|
|
|
(2,499 |
) |
|
|
16,628 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
16,697 |
|
|
|
3,357 |
|
|
|
20,054 |
|
|
|
5,721 |
|
|
|
4,419 |
|
|
|
10,140 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income/(expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income/(expense), net |
|
|
3,206 |
|
|
|
(3,201 |
)(6) |
|
|
5 |
|
|
|
(112 |
) |
|
|
97 |
(5) |
|
|
(15 |
) |
Interest income |
|
|
159 |
|
|
|
|
|
|
|
159 |
|
|
|
58 |
|
|
|
|
|
|
|
58 |
|
Interest expense |
|
|
(1,331 |
) |
|
|
1,331 |
(3) |
|
|
0 |
|
|
|
(2,051 |
) |
|
|
2,051 |
(3) |
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other expense, net |
|
|
2,034 |
|
|
|
(1,870 |
) |
|
|
164 |
|
|
|
(2,105 |
) |
|
|
2,148 |
|
|
|
43 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
18,731 |
|
|
|
1,487 |
|
|
|
20,218 |
|
|
|
3,616 |
|
|
|
6,567 |
|
|
|
10,183 |
|
Income tax expense |
|
|
6,159 |
|
|
|
(6,159 |
)(4) |
|
|
0 |
|
|
|
1,362 |
|
|
|
(1,362 |
)(4) |
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income/comprehensive
income |
|
$ |
12,572 |
|
|
$ |
7,646 |
|
|
$ |
20,218 |
|
|
$ |
2,254 |
|
|
$ |
7,929 |
|
|
$ |
10,183 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
To eliminate depreciation expense. |
|
(2) |
|
To eliminate depreciation, amortization, and stock-based
compensation expense. |
|
(3) |
|
To eliminate interest expense. |
|
(4) |
|
To eliminate income tax expense. |
|
(5) |
|
To eliminate unrealized mark-to-market adjustments on
foreign exchange contracts. |
|
(6) |
|
To eliminate impact of adjustment to fair value of
contingent consideration liability. |