Not yet a member?Join now!|Lost password
11/05/2012 | Press release
distributed by noodls on 11/05/2012 18:35
CREXENDO, INC. AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
(In thousands, except par value and share data)
(unaudited)
September 30, December 31,
2012 2011
------------- -------------
Assets
Current Assets:
Cash and cash equivalents $ 7,639 $ 8,658
Restricted cash 1,965 1,965
Trade receivables, net of allowance of
doubtful accounts of $1,993 as of September
30, 2012 and $3,512 as of December 31, 2011 4,326 9,420
Inventories 185 232
Equipment financing receivables 11 -
Income taxes receivable 339 552
Prepaid expenses and other 821 725
------------- -------------
Total Current Assets 15,286 21,552
Certificate of deposit 500 500
Long-term trade receivables, net of allowance
of doubtful accounts of $349 as of September
30, 2012 and $1,949 as of December 31, 2011 720 6,097
Long-term equipment financing receivables 48 -
Property and equipment, net 3,568 4,055
Deferred income tax assets, net 272 279
Intangible assets 24 79
Goodwill 265 265
Other long-term assets 188 233
------------- -------------
Total Assets $ 20,871 $ 33,060
============= =============
Liabilities and Stockholders' Equity
Current Liabilities:
Accounts payable $ 638 $ 1,153
Accrued expenses and other 1,435 2,240
Dividend payable - 211
Deferred income tax liability 272 279
Deferred revenue, current portion 4,234 9,288
------------- -------------
Total Current Liabilities 6,579 13,171
Deferred revenue, net of current portion 728 6,123
Other long-term liabilities 252 419
------------- -------------
Total Liabilities 7,559 19,713
------------- -------------
Stockholders' Equity:
Preferred stock, par value $0.001 per share
- authorized 5,000,000 shares; none issued - -
Common stock, par value $0.001 per share -
authorized 100,000,000 shares; 10,669,201
shares outstanding as of September 30, 2012
and 10,523,078 shares outstanding as of
December 31, 2011 11 11
Additional paid-in capital 49,629 48,938
Accumulated deficit (36,328) (35,602)
------------- -------------
Total Stockholders' Equity 13,312 13,347
------------- -------------
Total Liabilities and Stockholders' Equity $ 20,871 $ 33,060
============= =============
CREXENDO, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Operations
(In thousands, except per share and share data)
(unaudited)
Three Months Ended Nine Months Ended
September 30, September 30,
------------------------ ------------------------
2012 2011 2012 2011
----------- ----------- ----------- -----------
Revenue $ 3,865 $ 10,242 $ 14,034 $ 42,306
Operating expenses:
Cost of revenue 1,233 2,057 3,952 16,037
Selling and marketing 987 806 2,904 19,645
General and
administrative 2,440 3,276 8,214 9,368
Research and
development 420 807 1,519 2,550
----------- ----------- ----------- -----------
Total operating
expenses 5,080 6,946 16,589 47,600
----------- ----------- ----------- -----------
Income (loss) from
operations (1,215) 3,296 (2,555) (5,294)
----------- ----------- ----------- -----------
Other income (expense):
Interest income 383 1,306 1,649 3,775
Interest expense - - - (2)
Other income
(expense), net 36 (56) 50 (89)
----------- ----------- ----------- -----------
Total other income,
net 419 1,250 1,699 3,684
----------- ----------- ----------- -----------
Income (loss) before
income tax provision (796) 4,546 (856) (1,610)
Income tax benefit
(provision) (10) (39) 130 (5,079)
----------- ----------- ----------- -----------
Net income (loss) $ (806) $ 4,507 $ (726) $ (6,689)
=========== =========== =========== ===========
Net income (loss) per
common share:
Basic $ (0.08) $ 0.43 $ (0.07) $ (0.63)
Diluted $ (0.08) $ 0.42 $ (0.07) $ (0.63)
Dividends per common
share: $ 0.02 $ 0.02 $ 0.04 $ 0.06
Weighted average common
shares outstanding:
Basic 10,666,816 10,589,132 10,610,813 10,623,341
Diluted 10,666,816 10,618,254 10,610,813 10,623,341
CREXENDO, INC. AND SUBSIDIARIES
Condensed Consolidated Statement of Stockholders' Equity
Nine Months Ended September 30, 2012
(In thousands, except share data)
(unaudited)
Common Stock Additional Total
------------------- Paid-in Accumulated Stockholders'
Shares Amount Capital Deficit Equity
---------- --------- ----------- ----------- -------------
Balance,
January 1,
2012 10,523,078 $ 11 $ 48,938 $ (35,602) $ 13,347
Expense for
stock
options
granted to
employees - - 617 - 617
Proceeds
from the
exercise of
stock
options 146,123 - 498 - 498
Dividends
declared - - (424) - (424)
Net loss - - - (726) (726)
---------- --------- ----------- ----------- -------------
Balance,
September 30,
2012 10,669,201 $ 11 $ 49,629 $ (36,328) $ 13,312
========== ========= =========== =========== =============
CREXENDO, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Cash Flows
(In thousands)
(unaudited)
Nine Months Ended
September 30,
------------------------
2012 2011
----------- -----------
CASH FLOWS FROM OPERATING ACTIVITIES
Net loss $ (726) $ (6,689)
Adjustments to reconcile net loss to net cash
provided by (used for) operating activities:
Depreciation and amortization 1,042 1,000
Impairment of inventory and intangible assets - 1,169
Loss on subsidiary - 56
Expense for stock options issued to employees 617 686
Deferred income tax provision - 5,973
Change in uncertain tax positions (165) -
Changes in assets and liabilities:
Trade receivables 10,471 2,216
Equipment financing receivables (59) -
Inventories 47 419
Income taxes receivable 213 583
Prepaid expenses and other (96) 557
Other long-term assets 45 (15)
Accounts payable, accrued expenses and other (696) (4,171)
Deferred revenue (10,449) (3,942)
Other long-term liabilities 4 (931)
----------- -----------
Net cash provided by (used for) operating
activities 248 (3,089)
----------- -----------
CASH FLOWS FROM INVESTING ACTIVITIES
Acquisition of property and equipment (1,124) (764)
Investment in subsidiary - (56)
----------- -----------
Net cash used for investing activities (1,124) (820)
----------- -----------
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from exercise of stock options 498 68
Repurchase of common stock - (682)
Payments made on contingent consideration (6) (36)
Dividend payments (635) (640)
----------- -----------
Net cash used for financing activities (143) (1,290)
----------- -----------
NET DECREASE IN CASH AND CASH EQUIVALENTS (1,019) (5,199)
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD 8,658 14,207
----------- -----------
CASH AND CASH EQUIVALENTS, END OF PERIOD $ 7,639 $ 9,008
=========== ===========
Supplemental disclosure of cash flow information:
Cash received during the period:
Income taxes $ 178 $ 530
Supplemental disclosure of non-cash investing and
financing information:
Dividends declared - 211
Purchase of property and equipment included in
accounts payable 31 313
Contact: Crexendo, Inc. Steven G. Mihaylo CEO 775-530-3955 Stevemihaylo@crexendo.com