-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, Fh0eIsCBKtGacG92WIwJA1ZuZMpKSwa309eNTf6hndkE35fuza/I/417vVc4mfmR pTnDUWUW0q58Gy93F/AmUQ== 0001193125-04-011258.txt : 20040129 0001193125-04-011258.hdr.sgml : 20040129 20040129160209 ACCESSION NUMBER: 0001193125-04-011258 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20040129 ITEM INFORMATION: ITEM INFORMATION: Financial statements and exhibits FILED AS OF DATE: 20040129 FILER: COMPANY DATA: COMPANY CONFORMED NAME: INTERWOVEN INC CENTRAL INDEX KEY: 0001042431 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-PREPACKAGED SOFTWARE [7372] IRS NUMBER: 943221352 STATE OF INCORPORATION: CA FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-27389 FILM NUMBER: 04552544 BUSINESS ADDRESS: STREET 1: C/O INTERWOVEN INC. STREET 2: 803 11TH AVENUE CITY: SUNNYVALE STATE: CA ZIP: 94089 BUSINESS PHONE: 4087742000 MAIL ADDRESS: STREET 1: C/O INTERWOVEN INC. STREET 2: 803 11TH AVENUE CITY: SUNNYVALE STATE: CA ZIP: 94089 8-K 1 d8k.htm FORM 8-K FORM 8-K

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): January 29, 2004

 


 

INTERWOVEN, INC.

(Exact name of registrant as specified in its charter)

 


 

Delaware   000-27389   77-0523543
(State or other jurisdiction
of incorporation)
  (Commission File Number)   (IRS Employer Identification No.)

 

803 11TH Avenue

Sunnyvale, CA 94089

(Address of principal executive offices)

 

Registrant’s telephone number, including area code: (408) 774-2000

 

Not Applicable

(Former name or former address, if changed since last report)

 



Item 7.    Financial Statements, Pro Forma Financial Information and Exhibits.
(c)   

Exhibits.

 

Exhibit No.

  

Description


99.1    Press Release dated January 29, 2004*

* This exhibit is furnished with this Current Report on Form 8-K and is not deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 or otherwise subject to the liability of that section, and is not incorporated by reference into any filing of Interwoven, Inc. under the Securities Act of 1933 or the Securities Exchange Act of 1934, whether made before or after the date hereof and irrespective of any general incorporation language in the filing.

 

Item 12. Results of Operations and Financial Condition

 

The press release includes pro forma operating results and a reconciliation of pro forma operating results to generally accepted accounting principles is provided in the schedules to the attached press release. Interwoven, Inc. (the “Company”) provides pro forma results as additional information to its consolidated results of operations. These pro forma measures are not in accordance with, or an alternative for, generally accepted accounting principles and may be different from pro forma measures used by other companies. Interwoven believes that the presentation of pro forma results provides useful information to management and investors regarding certain additional financial and business trends relating to its consolidated financial condition and results of operations. Readers of Interwoven’s consolidated financial statements are advised to review and consider carefully the financial information prepared in accordance with generally accepted accounting principles contained in this press release and Interwoven’s periodic filings with the Securities and Exchange Commission.

 

On January 29, 2004, the Company presented its consolidated financial results for the year ended December 31, 2003 in a conference call with shareholders, investors and analysts. The conference call was announced on January 5, 2004, and was available to the public through live teleconference and audio webcast and will continue to be available through audio replay or webcast replay. During this conference call, Interwoven, Inc. presented a slide in its webcast containing previously reported net loss per share over the current and the previous four quarters, on a basis of generally accepted accounting principles and on a pro forma basis. This information, along with a reconciliation to comparable financial measures in accordance with generally accepted accounting principles, is presented below.


     Three Months Ended

 
(in thousands, except for per share amounts)    Dec. 31, 2002

    Mar. 31, 2003

    June 30, 2003

    Sept. 30, 2003

    Dec. 31, 2003

 

Net loss as reported

   $ (32,538 )   $ (9,100 )   $ (7,194 )   $ (18,840 )   $ (12,397 )

Add back of certain charges:

                                        

Amortization of purchased technology

     —         —         —         —         1,962  

Amortization of stock-based compensation

     595       514       493       475       866  

Amortization of intangible assets

     444       444       444       657       803  

In-process research and development

     —         —         599       —         4,575  

Restructuring and excess facilities charges

     28,441       1,066       1,311       13,324       3,112  
    


 


 


 


 


Pro forma net loss

   $ (3,058 )   $ (7,076 )   $ (4,347 )   $ (4,384 )   $ (1,079 )
    


 


 


 


 


Basic and diluted pro forma net loss per share

   $ (0.12 )   $ (0.28 )   $ (0.17 )   $ (0.17 )   $ (0.03 )
    


 


 


 


 


Shares used in computing basic and diluted net loss per share

     25,452       25,541       25,659       26,398       32,742  
    


 


 


 


 


 

The information contained in this Item 12 shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 or otherwise subject to the liability of that section, and is not incorporated by reference into any filing of Interwoven, Inc. under the Securities Act of 1933 or the Securities Exchange Act of 1934, whether made before or after the date hereof and irrespective of any general incorporation language in the filing.


SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

    INTERWOVEN, INC.

January 29, 2004

 

By:

 

/s/ DAVID M. ALLEN


       

David M. Allen

       

Senior Vice President and Chief Financial Officer


EXHIBIT INDEX

 

99.1   Press Release dated January 29, 2004.*

* This exhibit is furnished with this Current Report on Form 8-K and is not deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 or otherwise subject to the liability of that section, and is not incorporated by reference into any filing of Interwoven, Inc. under the Securities Act of 1933 or the Securities Exchange Act of 1934, whether made before or after the date hereof and irrespective of any general incorporation language in the filing.
EX-99.1 3 dex991.htm PRESS RELEASE PRESS RELEASE

EXHIBIT 99.1

 

Interwoven Announces Fourth Quarter and Year-End 2003 Results

 

78 New Customers Purchase Interwoven in Q4; The New Interwoven Now Provides the

Best-Integrated ECM Platform in the Industry

 

SUNNYVALE, Calif., - January 29, 2004 - Interwoven, Inc. (Nasdaq: IWOV), the world’s next-generation enterprise content management (ECM) company, today announced its financial results for the fourth quarter and year ended December 31, 2003.

 

Interwoven reported total revenues of $33.7 million for the fourth quarter, an increase of 29% sequentially from the $26.1 million posted in the quarter ended September 30, 2003, and an increase of 8% from total revenues of $31.1 million for the same period last year. Net loss for the fourth quarter of 2003 calculated in accordance with generally accepted accounting principles was $12.4 million, or $0.38 per share, as compared to a net loss of $32.5 million, or $1.28 per share, for the same period last year. On a pro forma basis, Interwoven reported a net loss of $1.1 million for the fourth quarter of 2003, or $0.03 per share versus a pro forma net loss of $3.1 million, or $0.12 per share, last year. Pro forma results exclude merger-related costs, amortization of stock-based compensation and intangible assets and restructuring charges.

 

For the year ended December 31, 2003, Interwoven reported total revenues of $111.5 million as compared to $126.8 million for the year ended 2002, a decrease of 12%. Net loss for the year calculated in accordance with generally accepted accounting principles was $47.5 million, or $1.72 per share, as compared to a net loss of $148.6 million, or $5.80 per share, for 2002. On a pro forma basis, excluding the impact of merger-related costs, amortization of stock-based compensation and intangible assets, restructuring charges and a charge for the impairment of goodwill in 2002, Interwoven reported a net loss of $16.9 million, or $0.61 per share, for the 2003 full year versus a pro forma net loss of $25.5 million, or $1.00 per share, for the year ended December 31, 2002.

 

A reconciliation of net loss calculated in accordance with generally accepted accounting principles and pro forma net loss, is provided in the tables immediately following the


consolidated statements of operations below. Interwoven provides pro forma results as additional information to its consolidated results of operations. These pro forma measures are not in accordance with, or an alternative for, generally accepted accounting principles and may be different from pro forma measures used by other companies. Interwoven believes that the presentation of pro forma results provides useful information to management and investors regarding certain additional financial and business trends relating to its consolidated financial condition and results of operations. Readers of Interwoven’s consolidated financial statements are advised to review and consider carefully the financial information prepared in accordance with generally accepted accounting principles contained in this press release and Interwoven’s periodic filings with the Securities and Exchange Commission.

 

“We had a great fourth quarter, and I’m excited about the prospects for the coming year,” said Martin Brauns, chairman and CEO of Interwoven. “With the iManage merger completed, we now offer the best-integrated ECM platform in the industry. Looking forward, we have a stellar team poised to execute worldwide and lead in the ECM marketplace.”

 

Customer Highlights

 

Interwoven continued its new customer momentum with the addition of 78 new customers in the fourth quarter:

 

  A partial list of new customers includes: American Family Insurance; Atari; AXA Financial/The Equitable; Crowe Chizek & Company LLC; DLA; Dechert, LLP; First National Bank of Omaha; Intesa Mediofactoring; Peet’s Coffee & Tea; Queensland Health; Starz Encore Media Group; TaylorMade-adidas Golf Company; Thai Airways; and Time Warner Cable.

 

  Interwoven also received significant customer re-orders that include: AT&T Wireless; Baker & Daniels; Electronic Arts; Fleet National Bank; British Telecommunications; SmithKline Beecham; Hyundai Motors Company; Jackson National Life; Kaiser Foundation Health Plan; and Motorola.


Technology Leadership

 

Interwoven continued to extend its technology leadership in a number of different product and solution areas:

 

  Interwoven unveiled a bold new vision for the future of content management, “Content Networks” in the fourth quarter. Representing an entirely new paradigm for managing content within and beyond the enterprise, Content Networks anticipates future content challenges and prescribes a path to prepare and meet those challenges in the coming years. Content Networks envisions empowering business users, who understand the needs of their customers best, with the ability to control and develop content-rich applications in real-time with decreased reliance on already over-extended IT resources. Content Networks will deliver increased productivity, better customer service and cost reduction.

 

  In 2003, Interwoven added leading digital asset management software with the MediaBin acquisition in June, and collaboration, document management, and e-mail management software from the iManage merger in November. Interwoven now offers the industry’s most complete, best-integrated ECM platform, providing customers end-to-end content lifecycle management through six integrated pillars: collaboration, e-mail management, document management, Web content management, digital asset management, and records management. Customers are deploying Interwoven products for enterprise initiatives such as brand management, enterprise portals, global Web content management, Web change management, content distribution, corporate governance and compliance, deal management, and online self-service.

 

  Additionally, in 2003, Interwoven launched the Interwoven 6 ECM Platform and introduced TeamSite 6.0 Content Server software - a major release of Interwoven’s award-winning content management offering based on the industry’s only Service Oriented Architecture. TeamSite 6.0 was made generally available at the end of September, and in less than four months nearly 250 customers have taken delivery of the new product.

 

Merger & Acquisition Activity

 

Interwoven announced its proposed merger with iManage in the third quarter of 2003 and completed the merger in the fourth quarter. More recently, Interwoven closed its acquisition of Component Insights India Private Limited.


  Merger with iManage: On November 18, 2003, Interwoven closed the merger with iManage, Inc. whose key product set included collaboration, document management, and e-mail management. The combined company now provides the best-integrated ECM platform to manage the complete content lifecycle — from content collaboration and creation, through management, distribution, re-use, archival, and disposition. The new platform also offers innovative capabilities such as content intelligence, content distribution, and content integration.

 

  Acquisition of Component Insights: In December 2003, Interwoven closed the acquisition of Component Insights India Private Limited, a software development company based in Bangalore, India. The acquisition was completed for a purchase price of approximately $400,000 in cash.

 

Conference Call Information

 

Interwoven’s fourth quarter and year end results for the period ended December 31, 2003 and its business outlook will be discussed today, January 29, 2004 at 2:00 p.m. PST/5:00 p.m. EST.

 

Live Dial-in #: (913) 981-4900

 

Replay #: (719) 457-0820 or (888) 203-1112

 

Pass code: 371681

 

Audio Webcast instructions will be available on Interwoven’s Website at

 

http://www.interwoven.com/investors.

 

About Interwoven

 

Interwoven, Inc. is the world’s next-generation enterprise content management (ECM) company. Interwoven’s patented, award-winning ECM platform integrates the six pillars of content management: collaboration, e-mail management, document management, Web content management, digital asset management, and records management. Allied with the leading enterprise application providers, the Interwoven ECM platform provides complete content lifecycle management for more than 2,700 organizations worldwide including Air France, Citibank, Ford, General Electric, Jones Day, Pfizer, Procter & Gamble, and Yamaha. For more information visit www.interwoven.com.

 

###


Contact:     

Jennifer Lee

  

Mary Ellen Ynes

Investor Relations

  

Public Relations

(408) 530-5801

  

(408) 530-7043

jlee@interwoven.com

  

mynes@interwoven.com

 

Financial Tables Appended

 

# # #

 

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

 

This press release contains “forward-looking” statements, including statements about historical results that may suggest trends for our business. These statements are based on estimates and information available to us at the time of this press release and are not guarantees of future performance. All statements other than statements of historical fact are statements that could be deemed as forward-looking statements including: material in quotations from executives; references to customer momentum, new customer and re-orders; references to technology leadership, the most complete, best-integrated ECM platform and the future of content management and Content Networks. Interwoven’s actual results could differ materially from the results that may be anticipated in our forward-looking statements as a result of many factors, including the following: because planned product integration may go more slowly than we anticipate or because new competitive products may be released, we may not be able to maintain what we believe is the technological edge that our platform offers; customer acceptance of our new products may be slower than we anticipate as a result of continued limitations on customer information technology budgets or otherwise; Interwoven may not successfully integrate the iManage business with its own, transition iManage customers or achieve planned synergies; and competitors may introduce new products or services that would harm our position in the ECM market or our sales; and consolidation in the enterprise software market place could strengthen competitors or create new competitors. These and other risks and uncertainties associated with our business are described in our most recent Annual Report on Form 10-K and subsequent Quarterly Reports on Forms 10-Q and Current Reports on Forms 8-K, which are on file with the Securities and Exchange Commission and available through www.sec.gov.

 

Certain reclassifications have been made in the accompanying financial statements to conform to current year presentation.


INTERWOVEN, INC.

 

Consolidated Statements of Operations

(In thousands, except per share data)

 

    

Three Months Ended

December 31,


   

Year Ended

December 31,


 
     2003

    2002

    2003

    2002

 
     (Unaudited)              

Revenues:

                                

License

   $ 16,210     $ 14,038     $ 45,936     $ 57,309  

Support and service

     17,448       17,073       65,576       69,523  
    


 


 


 


Total revenues

     33,658       31,111       111,512       126,832  

Cost of revenues:

                                

License

     2,775       667       5,368       3,283  

Support and service

     8,434       9,161       32,276       39,319  
    


 


 


 


Total cost of revenues

     11,209       9,828       37,644       42,602  
    


 


 


 


Gross profit

     22,449       21,283       73,868       84,230  

Operating expenses:

                                

Sales and marketing

     16,441       16,418       57,959       73,712  

Research and development

     6,551       5,814       24,613       26,599  

General and administrative

     3,128       3,221       12,474       14,299  

Amortization of stock-based compensation

     866       595       2,348       4,880  

Amortization of intangible assets

     803       444       2,348       3,722  

In-process research and development

     4,575       —         5,174       —    

Restructuring and excess facilities charges

     3,112       28,441       18,813       38,084  

Impairment of goodwill

     —         —         —         76,431  
    


 


 


 


Total operating expenses

     35,476       54,933       123,729       237,727  
    


 


 


 


Loss from operations

     (13,027 )     (33,650 )     (49,861 )     (153,497 )

Interest income and other, net

     888       1,285       3,401       5,958  
    


 


 


 


Loss before provision for income taxes

     (12,139 )     (32,365 )     (46,460 )     (147,539 )

Provision for income taxes

     258       173       1,071       1,077  
    


 


 


 


Net loss

   $ (12,397 )   $ (32,538 )   $ (47,531 )   $ (148,616 )
    


 


 


 


Basic and diluted net loss per common share

   $ (0.38 )   $ (1.28 )   $ (1.72 )   $ (5.80 )
    


 


 


 


Shares used in computing basic and diluted net loss per common share

     32,742       25,452       27,585       25,607  
    


 


 


 



INTERWOVEN, INC.

 

Impact of Pro Forma Adjustments on Reported Net Loss

(In thousands, except per share data)

(Unaudited)

 

    

Three Months Ended

December 31, 2003


   

Three Months Ended

December 31, 2002


 
     As reported

    Adjustments*

    Pro forma

    As reported

    Adjustments*

    Pro forma

 

Revenues:

                                                

License

   $ 16,210     $ —       $ 16,210     $ 14,038     $ —       $ 14,038  

Support and service

     17,448       —         17,448       17,073       —         17,073  
    


 


 


 


 


 


Total revenues

     33,658       —         33,658       31,111       —         31,111  

Cost of revenues:

                                                

License

     2,775       (1,962 )     813       667       —         667  

Support and service

     8,434       —         8,434       9,161       —         9,161  
    


 


 


 


 


 


Total cost of revenues

     11,209       (1,962 )     9,247       9,828       —         9,828  
    


 


 


 


 


 


Gross profit

     22,449       1,962       24,411       21,283       —         21,283  

Operating expenses:

                                                

Sales and marketing

     16,441       —         16,441       16,418       —         16,418  

Research and development

     6,551       —         6,551       5,814       —         5,814  

General and administrative

     3,128       —         3,128       3,221       —         3,221  

Amortization of stock-based compensation

     866       (866 )     —         595       (595 )     —    

Amortization of intangible assets

     803       (803 )     —         444       (444 )     —    

In-process research and development

     4,575       (4,575 )     —         —         —         —    

Restructuring and excess facilities charges

     3,112       (3,112 )     —         28,441       (28,441 )     —    
    


 


 


 


 


 


Total operating expenses

     35,476       (9,356 )     26,120       54,933       (29,480 )     25,453  
    


 


 


 


 


 


Loss from operations

     (13,027 )     11,318       (1,709 )     (33,650 )     29,480       (4,170 )

Interest income and other, net

     888       —         888       1,285       —         1,285  
    


 


 


 


 


 


Loss before income taxes

     (12,139 )     11,318       (821 )     (32,365 )     29,480       (2,885 )

Provision for income taxes

     258       —         258       173       —         173  
    


 


 


 


 


 


Net loss

   $ (12,397 )   $ 11,318     $ (1,079 )   $ (32,538 )   $ 29,480     $ (3,058 )
    


 


 


 


 


 


Net loss per share

   $ (0.38 )           $ (0.03 )   $ (1.28 )           $ (0.12 )
    


         


 


         


Shares used in computing pro forma net loss per share

     32,742               32,742       25,452               25,452  
    


         


 


         



* The adjustments represent the reversal of restructuring and excess facilities charges, in-process research and development and the amortization of stock-based compensation, purchased technology and intangible assets.


INTERWOVEN, INC.

 

Impact of Pro Forma Adjustments on Reported Net Loss

(In thousands, except per share data)

(Unaudited)

 

    

Year Ended

December 31, 2003


   

Year Ended

December 31, 2002


 
     As reported

    Adjustments*

    Pro forma

    As reported

    Adjustments*

    Pro forma

 

Revenues:

                                                

License

   $ 45,936     $ —       $ 45,936     $ 57,309     $ —       $ 57,309  

Support and service

     65,576       —         65,576       69,523       —         69,523  
    


 


 


 


 


 


Total revenues

     111,512       —         111,512       126,832       —         126,832  

Cost of revenues:

                                                

License

     5,368       (1,962 )     3,406       3,283       —         3,283  

Support and service

     32,276       —         32,276       39,319       —         39,319  
    


 


 


 


 


 


Total cost of revenues

     37,644       (1,962 )     35,682       42,602       —         42,602  
    


 


 


 


 


 


Gross profit

     73,868       1,962       75,830       84,230       —         84,230  

Operating expenses:

                                                

Sales and marketing

     57,959       —         57,959       73,712       —         73,712  

Research and development

     24,613       —         24,613       26,599       —         26,599  

General and administrative

     12,474       —         12,474       14,299       —         14,299  

Amortization of stock-based compensation

     2,348       (2,348 )     —         4,880       (4,880 )     —    

Amortization of intangible assets

     2,348       (2,348 )     —         3,722       (3,722 )     —    

In-process research and development

     5,174       (5,174 )     —         —         —         —    

Restructuring and excess facilities charges

     18,813       (18,813 )     —         38,084       (38,084 )     —    

Impairment of goodwill

     —         —         —         76,431       (76,431 )     —    
    


 


 


 


 


 


Total operating expenses

     123,729       (28,683 )     95,046       237,727       (123,117 )     114,610  
    


 


 


 


 


 


Loss from operations

     (49,861 )     30,645       (19,216 )     (153,497 )     123,117       (30,380 )

Interest income and other, net

     3,401       —         3,401       5,958       —         5,958  
    


 


 


 


 


 


Loss before income taxes

     (46,460 )     30,645       (15,815 )     (147,539 )     123,117       (24,422 )

Provision for income taxes

     1,071       —         1,071       1,077       —         1,077  
    


 


 


 


 


 


Net loss

   $ (47,531 )   $ 30,645     $ (16,886 )   $ (148,616 )   $ 123,117     $ (25,499 )
    


 


 


 


 


 


Net loss per share

   $ (1.72 )           $ (0.61 )   $ (5.80 )           $ (1.00 )
    


         


 


         


Shares used in computing pro forma net loss per share

     27,585               27,585       25,607               25,607  
    


         


 


         



* The adjustments represent the reversal of restructuring and excess facilities charges, in-process research and development, the amortization of deferred stock-based compensation, purchased technology and intangible assets and the impairment of goodwill.


INTERWOVEN, INC.

 

Consolidated Balance Sheets

(In thousands)

 

     December 31, 2003

    December 31, 2002

 
Assets                 

Current assets:

                

Cash and cash equivalents

   $ 43,566     $ 58,855  

Short-term investments

     96,921       122,814  

Accounts receivable, net

     33,834       22,151  

Prepaid expenses and other current assets

     8,629       7,277  
    


 


Total current assets

     182,950       211,097  

Property and equipment, net

     7,403       11,694  

Goodwill and other intangible assets, net

     229,125       73,872  

Other assets

     2,347       1,994  
    


 


Total assets

   $ 421,825     $ 298,657  
    


 


Liabilities and Stockholders’ Equity                 

Current liabilities:

                

Bank lines of credit

   $ 1,213     $ —    

Accounts payable

     4,576       3,438  

Accrued liabilities

     22,961       13,319  

Restructuring and excess facilities accrual

     15,733       10,564  

Deferred revenues

     44,066       36,331  
    


 


Total current liabilities

     88,549       63,652  

Accrued liabilities

     912       2,070  

Restructuring and excess facilities accrual

     31,430       29,210  
    


 


Total liabilities

     120,891       94,932  
    


 


Commitments and contingencies

                

Stockholders’ equity:

                

Common stock

     40       26  

Additional paid-in capital

     691,849       541,351  

Deferred stock-based compensation

     (7,639 )     (2,166 )

Accumulated comprehensive income

     25       323  

Accumulated deficit

     (383,341 )     (335,809 )
    


 


Total stockholders’ equity

     300,934       203,725  
    


 


Total liabilities and stockholders’ equity

   $ 421,825     $ 298,657  
    


 


-----END PRIVACY-ENHANCED MESSAGE-----