0001299933-11-003178.txt : 20111031 0001299933-11-003178.hdr.sgml : 20111031 20111031140248 ACCESSION NUMBER: 0001299933-11-003178 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20111027 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20111031 DATE AS OF CHANGE: 20111031 FILER: COMPANY DATA: COMPANY CONFORMED NAME: TELECOMMUNICATION SYSTEMS INC /FA/ CENTRAL INDEX KEY: 0001111665 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-PREPACKAGED SOFTWARE [7372] IRS NUMBER: 521526369 STATE OF INCORPORATION: MD FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-30821 FILM NUMBER: 111167685 BUSINESS ADDRESS: STREET 1: 275 WEST ST CITY: ANNAPOLIS STATE: MD ZIP: 21401 BUSINESS PHONE: 4102637616 MAIL ADDRESS: STREET 1: 275 WEST ST CITY: ANNAPOLIS STATE: MD ZIP: 21401 8-K 1 htm_43353.htm LIVE FILING TeleCommunication Systems, Inc. (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):   October 27, 2011

TeleCommunication Systems, Inc.
__________________________________________
(Exact name of registrant as specified in its charter)

     
Maryland 000-30821 52-1526369
_____________________
(State or other jurisdiction
_____________
(Commission
______________
(I.R.S. Employer
of incorporation) File Number) Identification No.)
      
275 West Street, Annapolis, Maryland   21401
_________________________________
(Address of principal executive offices)
  ___________
(Zip Code)
     
Registrant’s telephone number, including area code:   410/263-7616

Not Applicable
______________________________________________
Former name or former address, if changed since last report

 

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:

[  ]  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 October 27, 2011, TeleCommunication Systems, Inc. issued a press release announcing certain financial information concerning the third quarter ending September 30, 2011. A copy of this press release is being furnished herewith as Exhibit 99. Pursuant to General Instruction B.2 to Form 8-K, the information furnished in this Item 2.02 shall not be deemed "filed" for the purposes of Section 18 of the Exchange Act or otherwise subject to the liabilities of the section and shall not be deemed to be incorporated by reference in any other filing under the Securities Act or the Exchange Act unless the registrant specifically incorporates this item in a filing under either of such acts.





Item 9.01 Financial Statements and Exhibits.

(a) Financial statements:

None

(b) Pro forma financial information

None

(c) Shell company transactions:

None

(d) Exhibits:

23.1 Consent of Ernst & Young LLP dated March 7, 2011

99.1 Press Release of TeleCommunication Systems, Inc., dated October 27, 2011

Pursuant to General Instruction B.2. to Form 8-K, the information furnished in this ehxibit shall not be deemed "filed" for the purposes of Section 18 of the Exchange Act or otherwise subject to the liabilities of the section and shall not be deemed to be incorporated by reference in any other filing udner the Securities Act or the Exchange Act unless the registrant specifically incorporates this item in a filing under either of such acts.






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.

         
    TeleCommunication Systems, Inc.
          
October 31, 2011   By:   /s/ Bruce A. White
       
        Name: Bruce A. White
        Title: Secretary


Exhibit Index


     
Exhibit No.   Description

 
23.1
  Consent of Ernst & Young LLP dated March 7, 2011
99.1
  Press Release of Telecommunication Systems, Inc., dated October 27, 2011
EX-23.1 2 exhibit1.htm EX-23.1 EX-23.1

Consent of Independent Registered Public Accounting Firm

We consent to the incorporation by reference in the Registration Statements on Form S-8 (Nos. 333-170412, 333-144742, 333-136072, 333-118610, 333-107466, 333-66676, 333-51656, 333-48026) pertaining to various stock incentive and option plans and in the Registration Statements on Form S-3 (Nos. 333-165005, 333-161544, 333-133018, 333-119431, 333-112759, 333-104305) of TeleCommunication Systems, Inc. of our reports dated March 7, 2011, with respect to the consolidated financial statements and schedule of TeleCommunication Systems, Inc. and the effectiveness of internal control over financial reporting of TeleCommunication Systems, Inc. included in this Annual Report (Form 10-K) for the year ended December 31, 2010.

\s\ Ernst & Young LLP

Baltimore, Maryland
March 7, 2011

EX-99.1 3 exhibit2.htm EX-99.1 EX-99.1

         
Company Contacts:
 
 
Tom Brandt
Senior Vice President and CFO
  Graham Sorkin
Media Contact
  Scott Liolios
Investor Relations
TeleCommunication Systems, Inc.   Nadel Phelan, Inc. Liolios Group, Inc.
Tel 410-280-1001
tbrandt@telecomsys.com
  Tel 831-440-2406
graham@nadelphelan.com
  Tel 949-574-3860
info@liolios.com

TeleCommunication Systems Reports Third Quarter 2011 Results

Record Total $113 Million Revenue; Services Up 12% and Systems Up 5%

ANNAPOLIS, MD October 27, 2011 – TeleCommunication Systems, Inc. (TCS) (NASDAQ:TSYS), a world leader in highly reliable and secure mobile communication technology, reported results for the third quarter ended September 30, 2011.

Third Quarter 2011 Results

  Total revenue was up 9% from the same year-ago quarter to a record $112.6 million. Services revenue was up 12% on higher volume from satcom, cybersecurity, and location-based carrier technology-related deliverables, with Systems revenue gaining 5% on higher volume of communication systems and components for government customers.

  Gross profit was up 2% to $37.3 million over the same year-ago quarter, and represented the company’s second highest quarterly gross profit following the highest record level set in the prior quarter.

  EBITDA (Earnings before Interest, Taxes, Depreciation, Amortization and non-cash stock-based compensation) was $14.8 million versus $17.5 million in the same year-ago quarter.

  Adjusted net income was $6.7 million or $0.11 per diluted share, compared to $10.5 million or $0.17 per diluted share a year ago. GAAP net income was $1.8 million or $0.03 per diluted share, compared to net income of $4.3 million or $0.08 per diluted share in the third quarter of 2010. (See discussion about the presentation of EBITDA and Adjusted Net Income, non-GAAP terms, below.)

  Funded backlog grew from $434 million to $486 million in the quarter reflecting net new orders and contracts.

Management Commentary

“As expected, our volume in communication solutions for government customers has ramped up in the second half, while commercial revenue and profit contributions from location-based technology for wireless carriers continue at a higher run rate than last year,” said Tom Brandt, TCS SVP and CFO. “The quarter also saw a good uptick in funded backlog as contract extensions and fiscal year end government procurements enhanced our visibility.”

Maurice B. Tosé, TCS chairman and CEO, commented: “It is a good time to be a company focused on secure and highly reliable communications technology. We have built a suite of secure communication solutions with federal government customers, and are increasingly bringing to bear our expertise in cellular infrastructure to address growing government needs for secure wireless communications. We are likewise pursuing carrier, telematics, and next generation 9-1-1 opportunities to expand our global footprint of highly reliable location-based solutions. And with renewed attention to our intellectual property portfolio, we are encouraged by the results of the recent appraisal of our patents at up to $171 million, and the prospects for their monetization.”

1

Summary of EBITDA and Adjusted Net Income and Reconciliation to Net Income

                                             
                        Quarter ended September 30    
-                                    
                        2011       2010    
                        (unaudited)    
-                            
 
                                           
Revenue
          $ 112,620         $ 102,949      
 
                               
EBITDA
      $ 14,812         $ 17,542      
Non-cash charges 1
                        (9,529 )         (8,107 )    
 
                                         
Income from operations
        5,283           9,435      
Interest and other expense
                        (2,057 )         (1,490 )    
Tax provision
                        (1,385 )         (3,623 )    
 
                                         
Net Income
          $ 1,841         $ 4,322      
 
                               
Add back tax-effected convertible debt interest expense 2
        -           757      
Net Income for Diluted EPS calculation
      $ 1,841         $ 5,079      
 
                           
 
                                           
Diluted shares for Net Income per Share 2
        59,199           64,573      
 
                                           
Net Income per Share — Diluted
      $ 0.03         $ 0.08      
 
                           
 
                                           
 
                                           
Net Income
          $ 1,841         $ 4,322      
Non-cash stock based compensation expense
        2,204           2,047      
Amortization of acquired intangible assets
        1,404           1,161      
Non-cash tax expense
        1,073           2,817      
Amortization of deferred finance fees
            187           187      
 
                               
Adjusted Net Income
                        6,709           10,534      
Add back tax-effected convertible debt interest expense 2
        664           757      
Adjusted Net Income for Diluted EPS calculation
      $ 7,373         $ 11,291      
 
                           
 
                                           
Diluted shares for Adjusted Net Income per Share 2
        69,201           64,573      
 
                                           
Adjusted Net Income per Share — Diluted
      $ 0.11         $ 0.17      
 
                           
 
                                           
1 Non-cash charges are depreciation/amortization of fixed assets, acquired intangible assets, software development costs and stock-based compensation expense.
2 Shares issuable via the convertible debt are included if dilutive, in which case tax-effected interest expense on the debt is excluded from the determination of Net Income per Share and Adjusted Net Income per Share.

2

Third Quarter Financial Highlights

Revenue and Gross Profit (unaudited):

                                                                                         
                    Three months ended September 30
                    2011   2010   Incr. (Decr.)
               
 
  Coml.   Govt.   Total   Coml.   Govt.   Total   Coml.   Govt.   Total
               
 
                                                                       
Revenue ($millions)                                                                            
                                                                             
        Services  
 
  $ 42.3     $ 31.9     $ 74.2     $ 43.0     $ 23.2     $ 6.2     $ (0.7 )   $ 8.7     $ 8.0  
        Systems  
 
    4.0       34.4       38.4       11.6       25.1       36.7       (7.6 )     9.3       1.7  
               
Total revenue
  $ 46.3     $ 66.3     $ 112.6     $ 54.6     $ 48.3     $ 102.9     $ (8.3 )   $ 18.0     $ 9.7  
               
 
                                                                       
Gross profit ($millions)                                                                            
                                                                             
        Gross profit-services   $ 21.5     $ 9.9     $ 31.4     $ 20.1     $ 7.1     $ 27.2     $ 1.4     $ 2.8     $ 4.2  
               
As % of rev
    51 %     31 %     42 %     47 %     31 %     41 %                        
        Gross profit-systems     0.7       5.2       5.9       7.9       1.6       9.5       (7.2 )     3.6       (3.6 )
               
As % of rev
    18 %     15 %     15 %     68 %     6 %     26 %                        
               
Total gross profit
  $ 22.2     $ 15.1     $ 37.3     $ 28.0     $ 8.7     $ 36.7     $ (5.8 )   $ 6.4     $ 0.6  
               
 
                                                                       
               
As % of rev
    48 %     23 %     33 %     51 %     18 %     36 %                        

(Gross Profit = revenue minus direct cost of revenue, including amortization of capitalized software development costs and related non-cash stock-based compensation. Noncash charges = depreciation/amortization of fixed assets, acquired intangible assets, software development costs and stock-based compensation expense.)

Government Segment Revenue and Gross Profit:

Government Segment third quarter 2011 revenue was a record $66.3 million, up 37% from the same year-ago quarter. Government services revenue was $31.9 million, up 38%, and related services gross profit was $9.9 million or 31% of revenue, up from $7.1 million or 31% of revenue in the same year-ago period. Government systems volume continued to improve, reaching a record quarterly level, after 2011 federal budget continuing resolution issues were resolved earlier this year. Continued volume improvement is expected for the balance of 2011.

Commercial Segment Revenue and Gross Profit:

Third quarter 2011 commercial services gross profit was $21.5 million or 51% of revenue for Q3 2011, up from $20.1 million and 47% in Q3 2010, reflecting a more favorable mix of revenue and cost management improvements on 15% lower total revenue. Lower commercial systems revenue and gross profit was mainly the result of the expected lower revenue from text messaging licenses.

Operating Costs and Expenses:

R&D: Third quarter 2011 R&D expense totaled $8.6 million (8% of revenue), up 14% from the same year-ago quarter, reflecting increased investments in location-based technology and related applications for wireless carriers, as well as telematics, messaging, and secure, highly reliable tactical communication solutions.

SG&A: Third quarter 2011 selling, general and administrative expense was $18.9 million (17% of revenue), up from $16 million (16% of revenue) in the third quarter of 2010. The increase mainly reflects the addition of the SG&A of Trident operations acquired in January 2011.

Non-cash charges: Total non-cash charges were $9.5 million in the third quarter of 2011, compared to $8.1 million in the same year-ago quarter, up due to amortization of recent investments in acquired assets and software development.

Income Taxes:

The company recorded a $1.4 million provision for income taxes against pre-tax income for the third quarter of 2011, representing an effective tax rate of 43%. For the third quarter of 2010, the effective tax rate was 46%. These tax charges are mostly noncash as loss carryforward benefits are expected to shield tax liabilities through the end of 2011.

Liquidity and Capital Resources:

At quarter end, TCS had $52.2 million of cash, equivalents, and marketable securities as compared to $62.4 million at the beginning of the quarter. Funds were generated in the third quarter of 2011 from $14.8 million in EBITDA, $1.5 million from new lease financing for fixed assets, and $0.5 million in proceeds from exercise of employee stock options. Uses of cash for the quarter included $15.1 million to fund higher working capital, $3.8 million of scheduled debt principal and lease payments, $7.4 million for capital expenditures including software development, and $0.7 million for cash interest, cash taxes and other expenses. The company had approximately $33.4 million of unused borrowing availability under its bank credit line at quarter end.

Intellectual Property:

A report, obtained by the company in September 2011, from ipCapital Group, an intellectual property consulting practice, estimated the potential value of our patent portfolio at $117 to $171 million, and helps provide guidance to Bob Held, a Certified Licensing Professional who we have hired to lead the continuation of our patent monetization efforts. Recognizing that two patents generated more than $36 million of gross proceeds to TCS in 2008-9, monetizing our intellectual property portfolio is an increasingly important element of the company’s strategy.

Backlog:

                                 
    6/30/2011   New Orders   Revenue   9/30/2011
Funded Contract Backlog ($mil)
                               
Commercial
  $ 277.5     $ 67.7     $ (46.3 )   $ 298.9  
Government
  $ 156.3     $ 96.8     $ (66.3 )   $ 186.8  
 
                               
Total Funded Contract Backlog
  $ 433.8     $ 164.5     $ (112.6 )   $ 485.7  
Customer Options
  $ 791.1     $ 53.0             $ 844.1  
 
                               
Total Backlog
  $ 1,224.9     $ 217.5     $ (112.6 )   $ 1,329.8  
 
                               

Funded contract backlog on September 30, 2011 was $485.7 million of which the company expects to recognize approximately $316.4 million in the next 12 months. Backlog has been affected by unusual federal government funding patterns in recent months.

Funded contract backlog represents contracts for which fiscal year funding has been appropriated by the company’s customers (mainly federal agencies), and for hosted services (mainly for wireless carriers); backlog for which is computed by multiplying the most recent month’s contract or subscription revenue times the remaining months under existing long-term agreements, which is the best available information for anticipating revenue under those agreements. Total backlog, as is typically measured by government contractors, includes orders covering optional periods of service and/or deliverables, but for which budgetary funding may not yet have been approved. The company’s backlog at any given time may be affected by a number of factors, including the availability of funding, contracts being renewed, or new contracts being signed before existing contracts are completed. Some of the company’s backlog could be canceled for causes such as late delivery, poor performance and other factors. For example, the third quarter 2011 termination of the Military Sealift Command contract as a result of a protest resulted in a $315 million reduction in the Customer Options and Total Backlog amounts above at the previous quarter end. Accordingly, a comparison of backlog from period to period is not necessarily meaningful and may not be indicative of eventual actual revenue.

Conference Call
TCS will hold a conference call later today, October 27, 2011 to discuss these financial results. The company’s chairman and CEO, Maurice B. Tosé, and senior vice president and CFO, Tom Brandt, will host the call starting at 5:00 p.m. Eastern time. A question and answer session will follow management’s presentation.

To participate in the call, dial the appropriate number 5-10 minutes prior to the start time, ask for the TeleCommunication Systems conference call and provide the conference ID.
Dial-In Number: 1-877-941-8416
International: 1-480-629-9808
Conference ID#: 4478434

The conference call will be broadcasted simultaneously on the company’s Web site at www.telecomsys.com. For the webcast, please go to the Web site at least 15 minutes early to register, download, and install any necessary audio software. If you have any difficulty connecting with the conference call or webcast, please contact Liolios Group at 949-574-3860.

A replay of the call will be available after 8:00 p.m. Eastern time on the same day and until November 10, 2011.

Toll-free replay number: 1-877-870-5176
International replay number: 1-858-384-5517
Replay pin number: 4478434

About TeleCommunication Systems, Inc.
TeleCommunication Systems, Inc. (TCS) (NASDAQ: TSYS) is a world leader in highly reliable and secure mobile communication technology. TCS infrastructure forms the foundation for market leading solutions in E9-1-1, text messaging, commercial location and deployable wireless communications. TCS is at the forefront of new mobile cloud computing services providing wireless applications for navigation, hyper-local search, asset tracking, social applications and telematics. Millions of consumers around the world use TCS wireless apps as a fundamental part of their daily lives. Government agencies utilize TCS’ cyber security expertise and professional services for mission-critical communications. Headquartered in Annapolis, MD, TCS maintains technical, service and sales offices around the world.

About the Presentation of EBITDA
EBITDA is not a financial measure calculated and presented in accordance with U.S. generally accepted accounting principles (GAAP) and should not be considered as an alternative to net income, operating income or any other financial measures so calculated and presented, nor as an alternative to cash flow from operating activities as a measure of liquidity. The company defines EBITDA as net income/(loss) before depreciation; amortization of non-cash stock-based compensation; amortization of capitalized software development costs, property and equipment and other intangibles; taxes; and interest expense and other non-cash financing costs. Other companies (including competitors) may define EBITDA differently. The company presents EBITDA because management believes it to be an important supplemental measure of performance that is commonly used by securities analysts, investors and other interested parties in the evaluation of companies in our industry. Management also uses this information internally for forecasting and budgeting. It may not be indicative of the historical operating results of TCS nor is it intended to be predictive of potential future results. Investors should not consider EBITDA in isolation or as a substitute for analysis of the company’s results as reported under GAAP. See “GAAP to non-GAAP Reconciliation” above for further information on this non-GAAP measure. Shares used in the calculation of GAAP diluted earnings per share are the same as the shares used in the calculation of diluted adjusted operating income/(loss) per share except when the company reports a GAAP loss.

About the Presentation of Adjusted Net Income

Adjusted net income is not a financial measure calculated and presented in accordance with GAAP and should not be considered as an alternative to net income, operating income or any other financial measures so calculated and presented, nor as an alternative to cash flow from operating activities as a measure of liquidity. Adjusted net income is defined as GAAP net income adjusted for amortization of acquired intangibles, non-cash stock-based compensation expense, non-cash tax and financing charges.TCS has provided adjusted net income in addition to GAAP financial results because management believes this non-GAAP measure helps provide a consistent basis for comparison between quarters and fiscal year growth rates that are not influenced by certain non-cash charges and credits or items not part of our ongoing operations, and is helpful in understanding the underlying operating results.

Forward-looking Statements
This announcement contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities and Exchange Act of 1934, as amended. These statements are based upon TCS’ current expectations and assumptions that are subject to a number of risks and uncertainties that would cause actual results to differ materially from those anticipated. The words, “believe,” “expect,” “intend,” “anticipate,” “should,” “prospect,” and variations of such words, and similar expressions identify forward-looking statements, but their absence does not mean that the statement is not forward-looking. Statements in this announcement that are forward-looking include, but are not limited to statements that are made in the management commentary section and by Mr. Tosé and Mr. Brandt regarding our (a) enhanced government procurements visibility; (b) technology market business pursuits; (c) expanding global footprint; (d) estimated value of the portfolio and strategies and prospects for monetizing patents (e) government systems volume improvements; (e) favorable mix of revenue and cost management improvements; (f) expectations about carry-forward benefits shielding tax liabilities; (f) borrowing availability and (g) ability to recognize any of the reported backlog.

Additional risks and uncertainties are described in the company’s filings with the Securities and Exchange Commission (SEC). These include without limitation risks and uncertainties relating to the company’s financial results and the ability of the company to (i) sustain profitability, (ii) continue to rely on its customers and other third parties to provide additional products and services that create a demand for its products and services, and to do so at prices that will allow us to continue to fund our operations, (iii) conduct its business in foreign countries, (iv) adapt and integrate new technologies into its products and adequately expand its data centers and data delivery systems, (v) expand its sales and business offerings in the wireless communications industry, (vi) develop software and provide services without any errors or defects and with adequate security threat protections, (vii) protect its intellectual property rights, (viii) have sufficient capital resources to fund its operations, (ix) not incur substantial costs from product liability and IP infringement claims and indemnification demands relating to its software, (x) implement its sales and marketing strategy and (xi) successfully integrate the assets and personnel obtained in its acquisitions and investments. Existing and prospective investors are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date hereof. The company undertakes no obligation to update or revise the information in this press release, whether as a result of new information, future events or circumstances, or otherwise.

3

                                         
                TeleCommunication Systems, Inc.    
                Condensed Consolidated Balance Sheets    
                            September 30,   December 31,
(amounts in $000)               2011   2010
                            (unaudited)        
Assets
        Current assets:
                Cash, equivalents, and marketable securities
  $ 52,182     $ 81,527  
               
Accounts receivable, net
            51,383       52,073  
               
Unbilled receivables
            42,244       32,358  
               
Inventory
            7,323       5,440  
               
Deferred income tax assets
            3,103       8,179  
                Deferred project costs and other current assets
    17,060       8,961  
               
 
                       
               
 
  Total current assets     173,295       188,538  
        Property and equipment, net             50,140       39,337  
        Software development costs, net             33,509       39,427  
        Acquired intangible assets, net             33,079       28,264  
        Goodwill  
 
            176,477       159,143  
        Other assets  
 
            11,984       8,100  
               
 
                       
               
 
  Total assets   $ 478,484     $ 462,809  
               
 
                       
Liabilities and stockholders’ equity                        
        Current liabilities:
                Accounts payable and accrued expenses
  $ 56,490     $ 56,403  
               
Deferred revenue
            17,279       18,063  
                Current portion of notes payable and capital leases
    20,138       24,519  
               
 
                       
               
 
  Total current liabilities     93,907       98,985  
        Notes payable and capital leases, less current portion     127,935       135,981  
        Deferred income taxes             7,741       8,382  
        Other liability  
 
            6,596       3,916  
        Total stockholders’ equity             242,305       215,545  
               
 
                       
               
 
  Total liabilities and stockholders' equity   $ 478,484     $ 462,809  
               
 
                       

4

                                                                 
                            TeleCommunication Systems, Inc.    
                    Consolidated Statements of Operations    
                                    Three Months Ended September   Nine Months Ended
                                    30,   September 30,
($000 except EPS)                           2011   2010   2011   2010
                                    (unaudited)   (unaudited)
Revenue
       
Services
                          $ 74,181     $ 66,195     $ 224,976     $ 189,468  
       
Systems
                            38,439       36,754       78,689       97,060  
       
 
                                                       
       
 
          Total revenue             112,620       102,949       303,665       286,528  
Direct costs of revenue                                                        
        Direct cost of services revenue
                    42,800       38,977       125,104       109,195  
        Direct cost of systems
                    32,514       27,233       66,588       73,857  
       
 
                                                       
                    Total direct cost of revenue     75,314       66,210       191,692       183,052  
        Services gross profit
                    31,381       27,218       99,872       80,273  
            As a % of revenue             42 %     41 %     44 %     42 %
        Systems gross profit
                    5,925       9,521       12,101       23,203  
            As a % of revenue             15 %     26 %     15 %     24 %
       
 
                                                       
       
 
                                                       
                    Total gross profit     37,306       36,739       111,973       103,476  
       
 
                  Total gross profit as a % of revenue
    33 %     36 %     37 %     36 %
Operating expenses                                                        
        Research and development expense
                    8,610       7,523       26,786       22,612  
        Sales and marketing expense
                    7,292       5,988       21,574       17,934  
        General and administrative expense
            11,570       10,060       33,557       28,324  
        Depreciation and amortization of property and equipment
    3,147       2,572       8,798       6,805  
        Amortization of acquired intangible assets
            1,404       1,161       4,131       3,504  
       
 
                                                       
            Total operating expenses             32,023       27,304       94,846       79,179  
       
 
                                                       
Income from operations                             5,283       9,435       17,127       24,297  
Interest expense  
 
                            (1,763 )     (2,299 )     (5,565 )     (6,888 )
Amortization of debt issuance expenses                     (187 )     (187 )     (611 )     (563 )
Other income/(expense), net                             (107 )     996       (233 )     1,981  
       
 
                                                       
Income before income taxes                             3,226       7,945       10,718       18,827  
Provision for income taxes                             (1,385 )     (3,623 )     (4,755 )     (6,400 )
       
 
                                                       
Net income  
 
                          $ 1,841     $ 4,322     $ 5,963     $ 12,427  
Add back tax-effected convertible debt interest expense to net income for diluted EPS, when using                                
if-converted method 1                             -       757     $ -     $ 2,237  
       
 
                                                       
Net income for diluted EPS calculation                   $ 1,841     $ 5,079     $ 5,963     $ 14,664  
       
 
                                                       
Net income per share-basic                           $ 0.03     $ 0.08     $ 0.11     $ 0.23  
       
 
                                                       
Net income per share-diluted                           $ 0.03     $ 0.08     $ 0.10     $ 0.22  
       
 
                                                       
Weighted average shares used in calculation — basic             57,153       53,127       56,530       52,902  
Weighted average shares used in calculation — diluted 1             59,199       64,573       58,772       66,068  
1 Shares issuable via the convertible debt are included if dilutive, in which case tax-effected interest expense on the debt is excluded from the
determination of Net Income per Share.                                                

5