0001140361-15-011504.txt : 20150312 0001140361-15-011504.hdr.sgml : 20150312 20150312162359 ACCESSION NUMBER: 0001140361-15-011504 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20150312 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20150312 DATE AS OF CHANGE: 20150312 FILER: COMPANY DATA: COMPANY CONFORMED NAME: QAD INC CENTRAL INDEX KEY: 0001036188 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-PREPACKAGED SOFTWARE [7372] IRS NUMBER: 770105228 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-35013 FILM NUMBER: 15696203 BUSINESS ADDRESS: STREET 1: 100 INNOVATION PLACE CITY: SANTA BARBARA STATE: CA ZIP: 93108 BUSINESS PHONE: 8055666000 MAIL ADDRESS: STREET 1: 100 INNOVATION PLACE CITY: SANTA BARBARA STATE: CA ZIP: 93108 8-K 1 form8k.htm QAD INC. 8-K 3-12-2015

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

Date of report (Date of earliest event reported) March 12, 2015

QAD Inc.
(Exact name of registrant as specified in its charter)

Delaware
0-22823
77-0105228
(State or other jurisdiction of incorporation)
(Commission File Number)
(IRS Employer Identification Number)

100 Innovation Place, Santa Barbara, California
  93108
(Address of principal executive offices)
(Zip code)

Registrant's telephone number, including area code (805) 566-6000

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):
 
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
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.

On March 12, 2015, QAD Inc. is issuing a press release and holding a conference call regarding its financial results for the quarter and full year ended January 31, 2015. A copy of this press release is furnished with this Form 8-K as Exhibit 99.1 and is incorporated herein by reference.

The information in this Report, including the Exhibit 99.1, is furnished pursuant to Item 2.02 of this Form 8-K and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liability of that section, nor shall it be deemed incorporated by reference in any filing under the Exchange Act or the Securities Act of 1933, unless expressly set forth by specific reference in such filing.

Item 9.01 Financial Statements and Exhibits.

d) Exhibits.

Exhibit No.
Description
   
Press Release, dated as of March 12, 2015, entitled “QAD Reports Record Revenue for Fiscal 2015 Fourth Quarter and Full Year”
 

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 thereunto duly authorized.

QAD Inc.

Date: March 12, 2015
By:
/s/ Daniel Lender
   
Daniel Lender
   
Chief Financial Officer
 
 

EX-99.1 2 ex99_1.htm EXHIBIT 99.1

Exhibit 99.1
 
 
FOR IMMEDIATE RELEASE

For More Information, Contact:
John Neale
Laurie Berman/Matt Sheldon
QAD Senior Vice President and Treasurer
PondelWilkinson Inc.
805.566.5117
310.279.5980
investor@qad.com
pwinvestor@pondel.com

QAD REPORTS RECORD REVENUE
FOR FISCAL 2015 FOURTH QUARTER AND FULL YEAR

SANTA BARBARA, Calif. – March 12, 2015 QAD Inc. (NASDAQ: QADA) (NASDAQ: QADB), a leading provider of enterprise business software and services for global manufacturing companies, today reported record revenue for the fiscal 2015 fourth quarter and full year ended January 31, 2015.

Total revenue increased 8 percent to a record $79.6 million for the fourth quarter of fiscal 2015, up from $73.5 million for the fiscal 2014 fourth quarter.

Additional fiscal 2015 fourth quarter financial results, compared with the fourth quarter of fiscal 2014 include:

· License revenue growth of 14 percent to $16.7 million, up from $14.6 million.
· Subscription revenue growth of 36 percent to $7.9 million, up from $5.8 million.
· Professional services revenue growth of 12 percent to $20.9 million, up from $18.7 million.
· Maintenance and other revenue of $34.1 million, compared with $34.5 million.
· GAAP net income of $6.9 million, or $0.42 per diluted Class A share and $0.36 per diluted Class B share, compared with $4.3 million, or $0.27 per diluted Class A share and $0.23 per diluted Class B share.
· Non-GAAP net income (defined as GAAP net income before stock-based compensation, amortization of purchased intangible assets, gain/loss adjustments on the company’s interest rate swap and certain income tax adjustments) of $8.7 million, or $0.52 per diluted Class A share and $0.46 per diluted Class B share, compared with $5.5 million, or $0.35 per diluted Class A share and $0.30 per diluted Class B share.

“Fiscal 2015 was a productive and successful year on a number of fronts,” said Karl Lopker, Chief Executive Officer of QAD Inc. “We finished the year with record revenue, including 45% cloud subscription revenue growth, and solid profits for our shareholders. QAD is in a strong position to execute on its growth strategies as we proceed into fiscal 2016.”

Gross profit for the fiscal 2015 fourth quarter was $45.7 million, or 57 percent of total revenue, compared with $42.8 million, or 58 percent of total revenue, for the fiscal 2014 fourth quarter.

Total operating expenses amounted to $37.9 million, or 47 percent of total revenue, for the fiscal 2015 fourth quarter, versus $37.0 million, or 50 percent of total revenue, for the similar quarter last year.
 

QAD Inc.
2-2-2

Operating income for the fourth quarter of fiscal 2015 grew to $7.7 million, which included $1.2 million in stock compensation expense. For the fourth quarter of fiscal 2014, operating income was $5.8 million, which included $1.0 million in stock compensation expense.

Cash provided by operations for the fourth quarter of fiscal 2015 grew to $18.7 million, versus $12.6 million for the fourth quarter of fiscal 2014.

Fiscal 2015 Full Year Results
Total revenue rose 11 percent for fiscal 2015 to a record $295.1 million, up from $266.3 million last year.

Additional fiscal 2015 full year financial results, compared with fiscal 2014 full year financial results include:

· License revenue growth of 13 percent to $40.9 million, up from $36.2 million.
· Subscription revenue growth of 45 percent to $28.2 million, up from $19.4 million.
· Professional services revenue growth of 19 percent to $84.7 million, up from $71.2 million.
· Maintenance and other revenue of $141.3 million, compared with $139.6 million.
· Annualized subscription revenue run rate of approximately $34 million.
· GAAP net income increased to $12.9 million, or $0.79 per diluted Class A share and $0.68 per diluted Class B share, for fiscal 2015, up from $6.4 million, or $0.41 per diluted Class A share and $0.34 per diluted Class B share, for fiscal 2014.
· Non-GAAP net income of $19.9 million, or $1.21 per diluted Class A share and $1.04 per diluted Class B share, compared with $12.3 million, or $0.78 per diluted Class A share and $0.66 per diluted Class B share.

Gross profit for fiscal 2015 was $163.5 million, or 55 percent of total revenue, compared with $149.3 million, or 56 percent of total revenue, for fiscal 2014. Subscription gross profit was 39 percent for fiscal 2015, versus 36 percent last year.

QAD’s cash and equivalents balance was $120.5 million at January 31, 2015, up from $76.0 million at January 31, 2014, primarily related to the company’s common stock offering completed in January 2015. Cash provided by operations for fiscal 2015 was $23.7 million, compared with $24.1 million for fiscal 2014.

Fiscal 2015 Fourth Quarter Operational Highlights:
· Received orders from 47 customers representing more than $500,000 each in combined license, maintenance, subscription and professional services billings, including 19 orders in excess of $1.0 million, of which six orders were in excess of $2.0 million;
· Received license or cloud orders from companies across QAD’s six vertical markets, including: AEP Industries Inc., Akebono Brake Industry Co., Apotex Nederland B.V., Baxter Healthcare Corporation, Eaton Corporation, FN America LLC, Lear Corporation, Lem International S.A., Oras Oy, Thermo Fisher Scientific Inc., TRW Automotive, Visteon Corporation and Youngs Seafood Limited;
· Launched the latest version of QAD’s demand and supply chain planning solution, DynaSys DSCP 2015, a next generation planning solution featuring an enhanced user interface, web portal and cloud accessibility;
· Completed a successful secondary offering of 2 million shares of Class A common stock, generating proceeds of approximately $37 million after deducting underwriting discounts, commissions and offering expenses; and
 

QAD Inc.
3-3-3

· On February 18, 2015 the offering underwriters exercised in full an option to purchase additional shares. As a result, 450,000 shares of Class A common stock were issued generating approximately $8.4 million in additional proceeds.

Business Outlook
For the first quarter of fiscal 2016, QAD expects:
· Total revenue of approximately $69 million, including approximately $8.6 million of subscription revenue.
· GAAP earnings per share of approximately breakeven.
· Non-GAAP earnings per share of approximately $0.11 per diluted Class A share and $0.09 per diluted Class B share.

For the fiscal 2016 year, QAD expects:
· Total revenue of approximately $302 million, including approximately $39 million of subscription revenue.
· GAAP earnings per share of approximately $0.49 per diluted Class A share and $0.41 per diluted Class B share.
· Non-GAAP earnings per share of approximately $0.91 per diluted Class A share and $0.76 per diluted Class B share.

Calculation of Earnings Per Share
EPS is reported based on the company’s dual-class share structure, and includes a calculation for both Class A and Class B shares. Since Class A shares have rights to 120% of dividends paid on Class B shares, net income is apportioned so that earnings per share attributable to a Class A share are 120% of earnings per share attributable to a Class B share.

Fiscal 2015 Fourth Quarter and Full Year Investor Conference Call

When: Thursday, March 12, 2015
Time: 2:00 p.m. PT (5:00 p.m. ET)
Phone: 800-230-1085 (domestic); 612-288-0337 (international)
Replay: Accessible through midnight March 19, 2015
800-475-6701 (domestic); 320-365-3844 (international); passcode 349246
Webcast: Accessible at www.qad.com; archive available for approximately one year

Note about Non-GAAP Financial Measures
QAD has disclosed adjusted EBITDA, adjusted EBITDA margins, non-GAAP net income and non-GAAP earnings per diluted share in this press release for the fiscal 2015 and fiscal 2014 fourth quarter and twelve-month periods. These are non-GAAP financial measures as defined by SEC Regulation G. QAD defines the non-GAAP measures as follows:
· Non-GAAP adjusted EBITDA - EBITDA is GAAP net income before net interest expense, income tax expense, depreciation and amortization. Non-GAAP Adjusted EBITDA is EBITDA less stock-based compensation expense and the change in the fair value of the interest rate swap.
· Non-GAAP adjusted EBITDA margins - Calculated by dividing Non-GAAP adjusted EBITDA by total revenue.
 

QAD Inc.
4-4-4

· Non-GAAP net income - GAAP net income before stock-based compensation, amortization of purchased intangible assets, gain/loss adjustments on the company’s interest rate swap and certain income tax adjustments.
· Non-GAAP earnings per diluted share - Non-GAAP net income allocated to Class A and Class B shares divided by the weighted average diluted shares outstanding of each class.

QAD’s management uses non-GAAP measures internally to evaluate the business and believes that presenting non-GAAP measures provides useful information to investors regarding the company’s underlying business trends and performance of the company’s ongoing operations as well as useful metrics for monitoring the company’s performance and evaluating it against industry peers. The non-GAAP financial measures presented should be used in addition to, and in conjunction with, results presented in accordance with GAAP, and should not be relied upon to the exclusion of GAAP financial measures. Management strongly encourages investors to review the company’s consolidated financial statements in their entirety and to not rely on any single financial measure in evaluating the company. A table providing a reconciliation of the non-GAAP measures to their most comparable GAAP measures is included at the end of this press release.

QAD non-GAAP measures reflect adjustments based on the following items:

EBITDA: The company reports EBITDA as a non-GAAP metric by excluding the effect of income tax expense, depreciation and amortization from net income because doing so makes internal comparisons to the company’s historical operating results more consistent. In addition, the company believes providing an EBITDA calculation is a more useful comparison of its operating results to the operating results of its peers.

Stock-based compensation expense: The company has excluded the effect of stock-based compensation expense from its non-GAAP net income and non-GAAP earnings per diluted share calculations. Although stock-based compensation expense is calculated in accordance with current GAAP and constitutes an ongoing and recurring expense, such expense is excluded from non-GAAP results because it is not an expense which generally requires cash settlement by QAD, and therefore is not used by the company to assess the profitability of its operations. The company also believes the exclusion of stock-based compensation expense provides a useful comparison of its operating results to the operating results of its peers.

Amortization of purchased intangibles: The company amortizes purchased intangibles in connection with its acquisitions. QAD has excluded the effect of amortization of purchased intangibles which includes purchased technology, customer relationships, trade names and other intangibles from its non-GAAP net income and non-GAAP earnings per diluted share calculations, because doing so makes internal comparisons to the company’s historical operating results more consistent. In addition, the company believes excluding amortization of purchased intangibles provides a more useful comparison of its operating results to the operating results of its peers.

Change in fair value of interest rate swap: The company entered into an interest rate swap to mitigate its exposure to the variability of one month LIBOR for its floating rate debt related to the mortgage of its headquarters. QAD has excluded the gain/loss adjustments to record the interest rate swap at fair value from its non-GAAP net income and non-GAAP earnings per diluted share calculations. The company believes that these fluctuations are not indicative of its operational costs or meaningful in evaluating comparative period results because the company currently has no intention of exiting the debt agreement early; and therefore over the life of the debt the sum of the fair value adjustments will be $0.
 

QAD Inc.
5-5-5

Income tax adjustments: Excluding the income tax effect of the non-GAAP pre-tax adjustments from the provision for income taxes assists investors in understanding the tax provision associated with those adjustments and the effective tax rate related to its ongoing operations.

About QAD
QAD Inc. (Nasdaq: QADA) (Nasdaq: QADB) is a leading provider of enterprise software and services designed for global manufacturing companies. For more than 35 years, QAD has provided global manufacturing companies with QAD Enterprise Applications, an enterprise resource planning (ERP) system that supports operational requirements, including financials, manufacturing, demand and supply chain planning, customer management, business intelligence and business process management. QAD Enterprise Applications is offered in flexible deployment models as on-premise software, in the cloud with QAD Cloud ERP or in a blended environment. With QAD, customers and partners in the automotive, consumer products, food and beverage, high technology, industrial products and life sciences industries can better align daily operations with their strategic goals to meet their vision of becoming more Effective Enterprises.

For more information about QAD, call +1 805-566-6000 or visit www.qad.com.

"QAD" is a registered trademark of QAD Inc. All other products or company names herein may be trademarks of their respective owners.

Note to Investors: This press release contains certain forward-looking statements made under the "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995, including, but not limited to, statements regarding projections of revenue, income and loss, capital expenditures, plans and objectives of management regarding the company’s business, future economic performance or any of the assumptions underlying or relating to any of the foregoing. Forward-looking statements are based on the company’s current expectations. Words such as “expects”, “believes”, “anticipates”, “could”, “will likely result”, “estimates”, “intends”, “may”, “projects”, “should”, “would”, “might”, “plan” and variations of these words and similar expressions are intended to identify these forward looking statements. A number of risks and uncertainties could cause actual results to differ materially from those in the forward-looking statements. These risks include, but are not limited to: evolving demand for the company's products and companion products; the ability to sustain license and service demand; fluctuation in revenue and earnings in the software industry; the ability to leverage changes in technology; the ability to sustain customer renewal rates at current levels; third party opinions about the company; the reliability of estimates of transaction and integration costs and benefits; competition in our industry; delays in localizing the company's products for new or existing markets; the ability to recruit and retain key personnel; delays in sales; changes in operating expenses, pricing, timing of new product releases, the method of product distribution or product mix; timely and effective integration of newly acquired businesses; general economic conditions; exchange rate fluctuations; and, the global political environment. For a more detailed description of the risk factors associated with the company, please refer to the company's latest Annual Report on Form 10-K, and in particular, the section entitled “Risk Factors” therein, and in other periodic reports the company files with the Securities and Exchange Commission thereafter. Management does not undertake to update these forward-looking statements except as required by law.


-- Financial Tables Follow --
 

QAD Inc.
Condensed Consolidated Statements of Income
(In thousands, except per share data)
(unaudited)

   
Three Months Ended
January 31,
   
Twelve Months Ended
January 31,
 
   
2015
   
2014
   
2015
   
2014
 
Revenue:
               
License fees
 
$
16,686
   
$
14,593
   
$
40,917
   
$
36,176
 
Subscription fees
   
7,873
     
5,805
     
28,217
     
19,406
 
Maintenance and other
   
34,070
     
34,473
     
141,295
     
139,557
 
Professional services
   
20,933
     
18,659
     
84,672
     
71,172
 
Total revenue
   
79,562
     
73,530
     
295,101
     
266,311
 
Cost of revenue:
                               
License
   
1,746
     
1,807
     
5,016
     
4,978
 
Subscription
   
5,017
     
3,639
     
17,149
     
12,462
 
Maintenance and other
   
8,167
     
7,800
     
32,511
     
32,485
 
Professional services
   
18,979
     
17,453
     
76,954
     
67,081
 
Total cost of revenue
   
33,909
     
30,699
     
131,630
     
117,006
 
Gross profit
   
45,653
     
42,831
     
163,471
     
149,305
 
Operating expenses:
                               
Sales and marketing
   
19,466
     
18,920
     
69,785
     
66,009
 
Research and development
   
10,066
     
10,106
     
42,315
     
41,237
 
General and administrative
   
8,216
     
7,793
     
34,680
     
31,946
 
Amortization of intangibles from acquisitions
   
171
     
179
     
706
     
710
 
Total operating expenses
   
37,919
     
36,998
     
147,486
     
139,902
 
Operating income
   
7,734
     
5,833
     
15,985
     
9,403
 
Other (income) expense:
                               
Interest income
   
(73
)
   
(59
)
   
(242
)
   
(284
)
Interest expense
   
213
     
199
     
811
     
829
 
Other (income), net
   
(113
)
   
(421
)
   
(169
)
   
(1,294
)
Total other expense (income), net
   
27
     
(281
)
   
400
     
(749
)
Income before income taxes
   
7,707
     
6,114
     
15,585
     
10,152
 
Income tax expense
   
760
     
1,768
     
2,639
     
3,766
 
Net income
 
$
6,947
   
$
4,346
   
$
12,946
   
$
6,386
 
                                 
Diluted net income per share
                               
Class A
 
$
0.42
   
$
0.27
   
$
0.79
   
$
0.41
 
Class B
 
$
0.36
   
$
0.23
   
$
0.68
   
$
0.34
 
                                 
Diluted Weighted Shares
                               
Class A
   
13,790
     
13,224
     
13,553
     
12,985
 
Class B
   
3,271
     
3,249
     
3,271
     
3,238
 
 

QAD Inc.
Condensed Consolidated Balance Sheets
(In thousands)
(unaudited)

   
January 31,
2015
   
January 31,
2014
 
Assets
       
Current assets:
       
Cash and equivalents
 
$
120,526
   
$
75,984
 
Accounts receivable, net
   
78,887
     
71,337
 
Deferred tax assets, net
   
9,313
     
8,133
 
Other current assets
   
14,799
     
14,980
 
Total current assets
   
223,525
     
170,434
 
                 
Property and equipment, net
   
33,154
     
33,085
 
Capitalized software costs, net
   
2,485
     
3,315
 
Goodwill
   
10,911
     
11,377
 
Long-term deferred tax assets, net
   
9,680
     
11,788
 
Other assets, net
   
3,614
     
4,814
 
                 
Total assets
 
$
283,369
   
$
234,813
 
                 
                 
Liabilities and stockholders' equity
               
Current liabilities:
               
Current portion of long-term debt
 
$
406
   
$
389
 
Accounts payable and other current liabilities
   
48,637
     
45,241
 
Deferred revenue
   
102,721
     
104,160
 
Total current liabilities
   
151,764
     
149,790
 
                 
Long-term debt
   
14,680
     
15,085
 
Other liabilities
   
5,219
     
5,733
 
                 
Stockholders' equity:
               
Common stock
   
20
     
18
 
Additional paid-in capital
   
185,546
     
150,837
 
Treasury stock
   
(22,977
)
   
(28,220
)
Accumulated deficit
   
(43,465
)
   
(51,472
)
Accumulated other comprehensive loss
   
(7,418
)
   
(6,958
)
Total stockholders' equity
   
111,706
     
64,205
 
                 
Total liabilities and stockholders' equity
 
$
283,369
   
$
234,813
 
 

QAD Inc.
Condensed Consolidated Statements of Cash Flows
(In thousands)
(unaudited)

   
Twelve Months Ended
January 31,
 
   
2015
   
2014
 
         
Net cash provided by operating activities
 
$
23,697
   
$
24,140
 
                 
Cash flows from investing activities:
               
Purchase of property and equipment
   
(4,568
)
   
(4,746
)
Capitalized software costs
   
(311
)
   
(366
)
Net cash used in investing activities
   
(4,879
)
   
(5,112
)
                 
Cash flows from financing activities:
               
Repayments of debt
   
(388
)
   
(372
)
Tax payments, net of proceeds, related to stock awards
   
(2,557
)
   
(1,286
)
Excess tax benefits from share-based payment arrangements
   
266
     
72
 
Payment of contingent liability associated with acquisitions
   
(471
)
   
-
 
Repurchase of stock
   
-
     
(686
)
Proceeds from issuance of common stock, net of issuance costs
   
37,046
     
-
 
Dividends paid in cash
   
(4,452
)
   
(5,304
)
Net cash provided by (used in) financing activities
   
29,444
     
(7,576
)
                 
Effect of exchange rates on cash and equivalents
   
(3,720
)
   
(477
)
Net increase in cash and equivalents
   
44,542
     
10,975
 
Cash and equivalents at beginning of period
   
75,984
     
65,009
 
Cash and equivalents at end of period
 
$
120,526
   
$
75,984
 
 

QAD Inc.
Reconciliation of GAAP to Non-GAAP Financial Measures
(In thousands, except per share data)
(unaudited)

   
Three Months Ended
January 31,
   
Twelve Months Ended
January 31,
 
   
2015
   
2014
   
2015
   
2014
 
                 
Total revenue
 
$
79,562
   
$
73,530
   
$
295,101
   
$
266,311
 
                                 
Net Income
   
6,947
     
4,346
     
12,946
     
6,386
 
Add back:
                               
Net interest expense
   
140
     
140
     
569
     
545
 
Depreciation
   
1,007
     
1,119
     
3,816
     
4,080
 
Amortization
   
468
     
491
     
1,935
     
1,979
 
Income taxes
   
760
     
1,768
     
2,639
     
3,766
 
EBITDA
 
$
9,322
   
$
7,864
   
$
21,905
   
$
16,756
 
Add back:
                               
Non-cash stock comp expense
   
1,199
     
966
     
4,993
     
4,680
 
Change in fair value of interest rate swap
   
556
     
(85
)
   
877
     
(634
)
Adjusted EBITDA
 
$
11,077
   
$
8,745
   
$
27,775
   
$
20,802
 
Adjusted EBITDA margin
   
14
%
   
12
%
   
9
%
   
8
%
                                 
                                 
Non-GAAP net income reconciliation
                               
                                 
Net income
 
$
6,947
   
$
4,346
   
$
12,946
   
$
6,386
 
Add back:
                               
Non-cash stock-based compensation
   
1,199
     
966
     
4,993
     
4,680
 
Amortization of purchased intangible assets
   
363
     
377
     
1,493
     
1,505
 
Change in fair value of interest rate swap
   
556
     
(85
)
   
877
     
(634
)
Income tax adjustments
   
(344
)
   
(84
)
   
(459
)
   
330
 
Non-GAAP net income
 
$
8,721
   
$
5,520
   
$
19,850
   
$
12,267
 
                                 
                                 
Non-GAAP earnings per diluted Class A share reconciliation
                               
                                 
Earnings per diluted Class A share
 
$
0.42
   
$
0.27
   
$
0.79
   
$
0.41
 
Add back:
                               
Non-cash stock-based compensation
   
0.07
     
0.06
     
0.31
     
0.30
 
Amortization of purchased intangible assets
   
0.02
     
0.02
     
0.09
     
0.09
 
Change in fair value of interest rate swap
   
0.03
     
(0.00
)
   
0.05
     
(0.04
)
Income tax adjustments
   
(0.02
)
   
(0.00
)
   
(0.03
)
   
0.02
 
Non-GAAP earnings per diluted Class A share
 
$
0.52
   
$
0.35
   
$
1.21
   
$
0.78
 
                                 
Shares used in computing earnings per diluted Class A share
   
13,790
     
13,224
     
13,553
     
12,985
 
                                 
                                 
Non-GAAP earnings per diluted Class B share reconciliation
                               
                                 
Earnings per diluted Class B share
 
$
0.36
   
$
0.23
   
$
0.68
   
$
0.34
 
Add back:
                               
Non-cash stock-based compensation
   
0.07
     
0.05
     
0.26
     
0.25
 
Amortization of purchased intangible assets
   
0.02
     
0.02
     
0.08
     
0.08
 
Change in fair value of interest rate swap
   
0.03
     
(0.00
)
   
0.04
     
(0.03
)
Income tax adjustments
   
(0.02
)
   
(0.00
)
   
(0.02
)
   
0.02
 
Non-GAAP earnings per diluted Class B share
 
$
0.46
   
$
0.30
   
$
1.04
   
$
0.66
 
                                 
Shares used in computing earnings per diluted Class B share
   
3,271
     
3,249
     
3,271
     
3,238
 
 
 

GRAPHIC 3 logo1.jpg begin 644 logo1.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_VP!#``(!`0(!`0("`@("`@("`P4#`P,# M`P8$!`,%!P8'!P<&!P<("0L)"`@*"`<'"@T*"@L,#`P,!PD.#PT,#@L,#`S_ MVP!#`0("`@,#`P8#`P8,"`<(#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P, M#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`S_P``1"``M`'H#`2(``A$!`Q$!_\0` M'P```04!`0$!`0$```````````$"`P0%!@<("0H+_\0`M1```@$#`P($`P4% M!`0```%]`0(#``01!1(A,4$&$U%A!R)Q%#*!D:$((T*QP152T?`D,V)R@@D* M%A<8&1HE)B7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0`'P$``P$!`0$! M`0$!`0````````$"`P0%!@<("0H+_\0`M1$``@$"!`0#!`<%!`0``0)W``$" M`Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P#W7_@N!_P< M%?$S]AK]KC_A5/PNT/PVAT33H+W5=3UFW>Y:XDG4LD42!U"JJX))R23VKY#\ M*?\`!T'^UWX\\0VVD:'HW@;6=6O&V06=CX=FFFE/LJRDUYU_P!OV>?V?-*\7:Q8VUQXO\;VXO[S4'4-+;P-S%;QG MJJA<$XZD\]*ZL+A9UV^79:L56K&G%7W9X1XY_P""WG_!0[X9^'VU37?A;H.G M6*+O=W\-2,T8]659B1^5>2G_`(.L?VIO^>/PW!Z$'1)`0?\`O[7ZL_MC:WHU MS+='3F0(,A?85^%__!4WX$Z7X,\:6'B_1+6"SAUN:2VU"&%0J-.!N$H`X&X9 MSCJ17NXGAUQP+QU)NT;73WL]+GETU MM"ZQ;(W'*%V;EAR%4XQFOF#UFM;'VG\=?^"F'P!_9GUE]-\<_%SP-X>U*/.^ MSGU2-KA,=C&A+`^Q%6?@!_P47^!?[4VI_8?A_P#%7P5XHU`X`L[34H_M+9]( MF(<_@*^<_P!C/_@W8_9T_9H\`6:^*/!VG_$_QM/&LFK:]XC!O'N;@C+F-&.U M$SG'&?4FN:_X*`_\&Z?P3^.7PVU#6?A5XLG89OM0D4B(8_NK]]O9?>@5M;'M/@CXW>$_B3XQ\3^']!U[3= M5UKP7=1V6N6=O*&ETR9XQ(B2#L2I!KJJ_FQ_8Y^)'QQ_X(U?'WX9?M'_`!9% M[=>`_P!I8R2>+,EVDB$TF])9P?NS(&$J#_GF6';%?T@>&O$MAXQ\.V.K:7=0 MWVFZG;I=6MS"VZ.>)U#*ZGN""#0-JQP'[0O[9GPJ_9.?3%^)7C_PQX);6=_V M$:O>K;_:MF-^S/7&1GZUYQ;?\%B_V6;RX2*/X]_#%I)&"JO]MQ+OVL_V0=+U6S@U#3=2\3O:W=M.NZ.XB>>W5T8=P02#]:^Z]4_X(E?LG M:SIKP2_`7X>JDR[28M.$3CZ,I!'X4!I8^B?AY\5/#7Q<\/)JWA77]&\1Z9)] MVZTV\CNH3[;D)&?:M^OPW_X*/_L8ZG_P;V?$+PO^T7^S?K.KZ3\/+O68M-\6 M^"[J\>>QE23+`*&/*.%<#.61MI!YQ7[(?#+X_:!\4/AMX>\36<[)9^(M,MM3 M@5E.5CGB610??#"@+'\U_P#PNCZ7_Z(K[1_X(6:MXA_;3^$ M.AZ/HKS6=EX-BCTS7[]E.RTV#"JG9G=,$`=.O\`P5(T MOQQH>K:78?#CQ;8VL'B#4GE'VS1/LR[66.(_ZPR+C81P"3G@5^HW[)_[)_@? M]BOX(:/\/_A_HT&CZ!H\8`"@&:[E/WYYGZO(YY+']``*]'+LSJX-S=-)\RMK MT\_5'-C,)#$1BI/9WT_(XK]IC]AK2/B[\&(]&T!ETC7=(A/]G7C<^K M!CWZ@\BOYT_^"PNN7G@/Q]8?#'5K66S\1Z!.U[JT$@_U)8%8P#T(898$<8K^ MJDCBOB#_`(+,?\$:O#'_``4Z^%1U+3EM-!^+7AVW;^PM;V86[`Y^R76.6B8] M#U0G([BNF&?8J."J8%N\9]7NM;NWJ<[RN@\5#%;./W=OP/F#_@SR_P"32OBU M_P!CBO\`Z3+6U_PZ1/X@O/@CJ`EUC3[>,R2BT\U9 M1-M`)*J05;'W0V>U>U_\&]/_``3?\<_\$Y/V1]T2\2]N;FX8$1E_+)$:!B"2Q&0.`3 M5O\`:$_X(,?LI_M+^);C6?$/PET6UU6Z@6A8_ MX-H_V)_&7[-?[.OCKXJ_$ZR?0_%/QFU8ZZUE=#RI;*S&YD>53C87+LV#R%QG MK7QQ^UM#\3_^#C+_`(*/ZWI?P=O-"A^&7P`D5-/O==WMI%Y>"0;Y755;S&D9 M,*N/]6O/6OV'_9Q_9^^)'_#+5[\.OCQXOTGXB7MU:OIDVM:3;RZ9/J-HZ;2) M@&XEQD%T(SGH#6_^R!^P]\,/V#OAW<>%?A7X5M/"NC7MTU]K>$[LQL+:+1)(' MM7C_`-6\+K#F-EZ`CL2.]:?_``;O?MK>)?A3XQ\5?L:?&1WT_P`??"Z:5?#A MN9/^/ZQ4Y:!&/WPF0Z'O&P]*_6NO"_BI_P`$XO@_\9?VF_#_`,9-<\)1O\2O M"XC&GZY;74MM<((\[`^Q@'P"5^8'@XZ4"N?G-_P*S+-+*X1(D%Q;$LS'@`#J37Z=ZG^VU\'-"TR2ZN_BK\.H+>W3=)(WB*TP@] M?OUSG[9'_!-[X._M^3:&WQ6\(Q>*#X;\W^SB]S+#]G\S&_[C#.<#K7B%O_P; MB?L=6TZ2#X/V#>6P8*VH7)4X]1YG2@#XH_X++_MPVG_!:#QIX2_92_9J1_'D M=WK4.I>)O$MK$QTRP2+9'IEFD+ M38[NX&YS_O$UZ'0!\9?MB?\`!1;X@?!KXP^/])\"^#O#.MZ!\&?#ECXG\83: MMJ$EM=7<%T\N(;((I7>L4,C%I."<#O6EKG_!:[X->'_AB/%*O$UOKT5_?81K$JV=@\ES#=2_9XAQ&'F@B8X],=.*`T.7_X**?\`!3#Q+^RA*8KQ);;[/;QS):^5;*[B=R^S!!"MUJ72_^"U7P_P## M'A^SB^(/A[Q;X)\5?\(@GBN]T>6R\YXE$*230)@[BR!QRZH,9YX-?2WB_P"` M/AOQU\9?"?CS4;::7Q%X(@O+?2I1*1'&ETBI-N3HV548STKQ;Q+_`,$D/A-X MJ^,OB?Q[)_PE=MXC\4B\,\UMK,D:VKW<*PSO$O\`"61%&#D#L.30&AF>(/\` M@K7X'NX]5TS1+/6XO$-CX./C`_;['_1;6V(8Q^84?+YVG_5;ATYYJC/_`,%I M_A-H>GSF^B\5W$D$:16T]EHSM;Z]=@PI/;V1)S(\3S(&4XQGJ<&M+2_^"-/P M7TM-$B^S>)IK/P_I-SI-E:RZQ(88EN-XFE`[2-O;.W"\_=X%7+?_`()`_!:# MQ7)JG]FZZZK/%26WCSB-Y6AC,A_BP>F30&A[%^S;^T=H7 M[4OPOB\5>'H=4M+,W=QI\]MJ-L;>ZL[B"1HI8I$R<,K*1P37R/H7_!83Q'X: M_:#\6>!O&WP^N+1_AW?OI.M-I,$MU<:Q>74F[28=.C)`D,MN'ED+$!-A&:^K M?A!^RIX7^!?B.;4?#TFM6WVEKR22TDU&22T>6ZN?M,TIB)V^87Z-C(7CI7*? M&#_@G;\.?C1K7B_4]1BUVRUKQI>:=J-UJ6G:G);75G)5T\C9--:RW(1@3D%4AD#>C#% M2_'O_@I':>#O^"==Q\<_".@WT]QJ]O$GA?2?$,+:=)J5U/*(K=)%)S&CD[L_ MW1FJ3?\`!&+X(?V[IUW#I_B.UM=-@BB33H=9F6REEC@D@%S)'GYYS'+("YZE MLUZG\1OV(_AW\6_AAX+\%>(]'?6/"O@*ZM;W3M+NIC);3R6R%(1<(>)E4'.U ML@GK0&A\W>*O^"U.G0?`[P'JOA_PM?\`B#Q?XBM-(OM:L[.!IM/T!+RY^SND MLX/$A=91&O.XA<\&NNUK_@MM\&-)\%3>(T_X2B[T*QN[6QO[V+3QY=A-.JML M?+@ETW*'5+O^"Q/PN^'_`(U\1^&];L?%FG^( M/#EI;73V36"L]X9Y4A5(\/@$2.`?,V#OG%;?C'_@E!\'_'.FW<%WIVM(;NWU M&#S8=3D22'[==0W4S(>S>=!$RGMM]Z\6_:D_X(E_#27X9>)]1T/5O$5CK&L7 M,4^H7&HW4FHQWD)NTN9X63?&?WLJAB^[<,<<<4!H>H?![_@L?\(/C9\4/"OA M+2CXE@U7Q;Y:VQN]-\N.WEE65H8Y2&)5I%B=E(!7&,D$BOJZOD/]EC_@F#X: M\%Z1X8\5ZMXH\4:QXPCTD65]J%I9!&2-UO#+Y:,&SA%)R1F LOI#PO\)K'PEX9T[2H+_79X=,M8K2.6ZU&2:>18T"!G=CEW(&2QY)R:!'_]D_ ` end