|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Delaware
|
01-0692341
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
|
|
11 West 19th Street, 10th Floor, New York, NY
|
10011
|
(Address of principal executive offices)
|
(Zip Code)
|
Large accelerated filer o
|
Accelerated filer o
|
|
|
Non-accelerated filer o (Do not check if a smaller reporting company)
|
Smaller reporting company x
|
Class
|
Outstanding at August 5, 2011
|
Common Stock, $0.001 par value per share
|
24,713,665 shares
|
|
Page
|
|
F-1
|
||
|
||
Item 1.
|
F-1
|
|
|
|
|
|
F-2
|
|
|
|
|
|
F-3
|
|
|
|
|
|
F-4
|
|
|
|
|
|
F-5
|
|
|
|
|
|
F-7
|
|
|
||
Item 2.
|
3
|
|
|
|
|
Item 3.
|
14
|
|
|
|
|
Item 4.
|
14
|
|
|
|
|
15
|
||
|
||
Item 1.
|
15
|
|
|
|
|
Item 1A.
|
15
|
|
|
|
|
Item 2.
|
15
|
|
|
|
|
Item 3.
|
15
|
|
|
|
|
Item 4.
|
15
|
|
|
|
|
Item 5.
|
15
|
|
|
|
|
Item 6.
|
16
|
|
|
|
|
17
|
|
Page
|
|
|
||
|
Condensed Consolidated Balance Sheets – June 30, 2011 (unaudited) and December 31, 2010
|
F-2
|
|
Condensed Consolidated Statements of Operations and Comprehensive Income (Loss) for the three and six months ended June 30, 2011 and 2010 (unaudited)
|
F-3
|
|
Condensed Consolidated Statement of Changes in Stockholders' Equity for the six months ended June 30, 2011 (unaudited)
|
F-4
|
|
Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2011 and 2010 (unaudited)
|
F-5
|
|
Notes to Condensed Consolidated Financial Statements (unaudited)
|
F-7
|
June 30, 2011
|
December 31, 2010
|
|||||||
Assets
|
(unaudited)
|
(Note 1)
|
||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$ | 12,723,559 | $ | 12,450,650 | ||||
Short-term investment
|
499,508 | 498,132 | ||||||
Restricted cash
|
500,815 | 500,388 | ||||||
Accounts receivable, net of allowance for doubtful accounts of $439,778 and $563,512, respectively
|
31,561,892 | 44,517,434 | ||||||
Deferred taxes, current portion
|
463,975 | 457,185 | ||||||
Prepaid expenses and other current assets
|
3,840,955 | 763,680 | ||||||
Total current assets
|
49,590,704 | 59,187,469 | ||||||
Restricted cash
|
297,633 | 296,610 | ||||||
Property and equipment, net
|
3,582,216 | 2,283,721 | ||||||
Intangible assets, net
|
1,140,026 | 263,333 | ||||||
Goodwill
|
7,909,571 | 7,909,571 | ||||||
Deferred line of credit costs, net of accumulated amortization of $50,268 and $19,109, respectively
|
75,573 | 106,732 | ||||||
Deferred taxes, net of current portion
|
2,915,809 | 2,715,655 | ||||||
Other assets
|
567,588 | 208,182 | ||||||
Total assets
|
$ | 66,079,120 | $ | 72,971,273 | ||||
Liabilities and Stockholders’ Equity
|
||||||||
Current liabilities:
|
||||||||
Accounts payable
|
$ | 13,606,940 | $ | 20,147,129 | ||||
Accrued expenses (includes accrued compensation of $2,440,362 and $3,274,004, respectively)
|
3,830,003 | 4,772,188 | ||||||
Line of credit payable
|
4,000,000 | 8,500,000 | ||||||
Obligations under capital leases, current portion
|
939,985 | 483,583 | ||||||
Deferred rent, current portion (includes cease-use liability of $84,576 and $78,193, respectively)
|
130,192 | 89,325 | ||||||
Total current liabilities
|
22,507,120 | 33,992,225 | ||||||
Obligations under capital leases, net of current portion
|
1,584,486 | 932,451 | ||||||
Deferred rent (includes cease-use liability of $265,778 and $306,578, respectively)
|
569,363 | 630,124 | ||||||
Other liabilities
|
348,915 | - | ||||||
Total liabilities
|
25,009,884 | 35,554,800 | ||||||
Commitments and contingencies
|
||||||||
Stockholders’ equity:
|
||||||||
Preferred stock, $0.001 par value; 10,000,000 shares authorized, zero shares issued and outstanding
|
- | - | ||||||
Common stock, $0.001 par value; 140,000,000 shares authorized, 24,699,363 and 24,065,611 issued and outstanding, respectively
|
24,699 | 24,065 | ||||||
Additional paid-in capital
|
49,532,768 | 46,626,284 | ||||||
Accumulated deficit
|
(8,488,231 | ) | (9,233,876 | ) | ||||
Total stockholders’ equity
|
41,069,236 | 37,416,473 | ||||||
Total liabilities and stockholders’ equity
|
$ | 66,079,120 | $ | 72,971,273 |
For the Three
|
For the Three
|
For the Six
|
For the Six
|
|||||||||||||
Months Ended
|
Months Ended
|
Months Ended
|
Months Ended
|
|||||||||||||
June 30, 2011
|
June 30, 2010
|
June 30, 2011
|
June 30, 2010
|
|||||||||||||
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
|||||||||||||
Revenues
|
$ | 29,031,119 | $ | 21,659,883 | $ | 52,817,270 | $ | 35,861,740 | ||||||||
Cost of revenues
|
17,097,653 | 12,034,487 | 29,779,098 | 19,853,668 | ||||||||||||
Gross profit
|
11,933,466 | 9,625,396 | 23,038,172 | 16,008,072 | ||||||||||||
Operating expenses:
|
||||||||||||||||
General and administrative
|
4,985,318 | 3,873,745 | 10,503,214 | 7,104,273 | ||||||||||||
Sales and marketing
|
4,164,583 | 3,087,183 | 7,963,771 | 5,203,897 | ||||||||||||
Technology support
|
1,596,462 | 1,419,362 | 2,971,448 | 2,758,940 | ||||||||||||
Amortization of intangible assets
|
83,186 | 39,500 | 132,801 | 79,000 | ||||||||||||
Total operating expenses
|
10,829,549 | 8,419,790 | 21,571,234 | 15,146,110 | ||||||||||||
Operating income
|
1,103,917 | 1,205,606 | 1,466,938 | 861,962 | ||||||||||||
Other income (expense):
|
||||||||||||||||
Interest income
|
1,909 | 8,151 | 4,260 | 17,019 | ||||||||||||
Warrant derivative liability income (expense)
|
- | (272 | ) | - | 21,413 | |||||||||||
Other than temporary impairment of available-for-sale securities
|
- | - | - | (458,538 | ) | |||||||||||
Interest expense
|
(134,133 | ) | (74,537 | ) | (316,334 | ) | (176,946 | ) | ||||||||
Total other expense, net
|
(132,224 | ) | (66,658 | ) | (312,074 | ) | (597,052 | ) | ||||||||
Income before income taxes
|
971,693 | 1,138,948 | 1,154,864 | 264,910 | ||||||||||||
Income tax expense
|
(335,601 | ) | (1,218,234 | ) | (409,219 | ) | (139,126 | ) | ||||||||
Net income (loss)
|
636,092 | (79,286 | ) | 745,645 | 125,784 | |||||||||||
Other comprehensive income (loss):
|
||||||||||||||||
Unrealized loss on available-for-sale securities
|
- | (20,427 | ) | (20,427 | ) | |||||||||||
Total comprehensive income (loss)
|
$ | 636,092 | $ | (99,713 | ) | $ | 745,645 | $ | 105,357 | |||||||
Earnings (loss) per share:
|
||||||||||||||||
Basic
|
$ | 0.03 | $ | (0.00 | ) | $ | 0.03 | $ | 0.01 | |||||||
Diluted
|
$ | 0.02 | $ | (0.00 | ) | $ | 0.03 | $ | 0.01 | |||||||
Weighted average number of common shares:
|
||||||||||||||||
Basic
|
24,151,081 | 23,683,252 | 24,093,739 | 23,646,178 | ||||||||||||
Diluted
|
26,545,822 | 23,683,252 | 26,233,038 | 24,820,111 |
Additional
|
Total
|
|||||||||||||||||||
Common Stock
|
Paid-In
|
Accumulated
|
Stockholders'
|
|||||||||||||||||
Shares
|
Amount
|
Capital
|
Deficit
|
Equity
|
||||||||||||||||
Balances, January 1, 2011
|
24,065,611 | $ | 24,065 | $ | 46,626,284 | $ | (9,233,876 | ) | $ | 37,416,473 | ||||||||||
Stock-based compensation
|
2,283,611 | 2,283,611 | ||||||||||||||||||
Issuances of restricted shares
|
392,500 | 393 | (393 | ) | - | |||||||||||||||
Cancellation of restricted shares
|
(1,900 | ) | (2 | ) | 2 | - | ||||||||||||||
Issuance of common shares for stock options and warrants exercised
|
225,126 | 225 | 562,743 | 562,968 | ||||||||||||||||
Cashless exercise of warrants
|
18,026 | 18 | (18 | ) | - | |||||||||||||||
Adjustment to additional paid-in-capital related to tax benefit of stock-based compensation
|
60,539 | 60,539 | ||||||||||||||||||
Net income
|
745,645 | 745,645 | ||||||||||||||||||
Balances, June 30, 2011 (unaudited)
|
24,699,363 | $ | 24,699 | $ | 49,532,768 | $ | (8,488,231 | ) | $ | 41,069,236 |
For the Six
|
For the Six
|
|||||||
Months Ended
|
Months Ended
|
|||||||
June 30, 2011
|
June 30, 2010
|
|||||||
(unaudited)
|
(unaudited)
|
|||||||
Cash flows from operating activities:
|
||||||||
Net income
|
$ | 745,645 | $ | 125,784 | ||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
Stock-based compensation
|
2,283,611 | 1,822,070 | ||||||
Other than temporary impairment of available-for-sale securities
|
- | 458,538 | ||||||
Accrued interest income
|
(2,826 | ) | - | |||||
Depreciation and amortization of property and equipment
|
455,876 | 320,356 | ||||||
Amortization of intangible assets
|
132,801 | 79,000 | ||||||
Recovery of bad debts
|
- | (140,077 | ) | |||||
Amortization of deferred line of credit costs
|
31,159 | - | ||||||
Deferred tax benefit
|
(146,405 | ) | (594,417 | ) | ||||
Change in warrant derivative liability
|
- | (21,413 | ) | |||||
Amortization of debt discount
|
- | 4,972 | ||||||
Excess tax benefits from stock-based compensation
|
(60,539 | ) | - | |||||
Changes in cash and cash equivalents attributable to changes in operating assets and liabilities:
|
||||||||
Accounts receivable
|
12,955,542 | (35,613 | ) | |||||
Prepaid expenses and other current assets
|
(2,717,563 | ) | 45,402 | |||||
Other assets
|
- | (15,394 | ) | |||||
Accounts payable
|
(6,540,189 | ) | (442,026 | ) | ||||
Accrued expenses
|
(1,312,388 | ) | (672,039 | ) | ||||
Deferred rent
|
(19,894 | ) | 525,302 | |||||
Income taxes payable
|
- | (515,306 | ) | |||||
Net cash provided by operating activities
|
5,804,830 | 945,139 | ||||||
Cash flows from investing activities:
|
||||||||
Proceeds from sale of available-for-sale securities
|
- | 11,250 | ||||||
Transfers to restricted cash
|
- | (1,292,960 | ) | |||||
Purchases of property and equipment
|
(286,810 | ) | (573,929 | ) | ||||
Costs incurred for development of internal-use software
|
(1,009,494 | ) | - | |||||
Net cash used in investing activities
|
(1,296,304 | ) | (1,855,639 | ) | ||||
Cash flows from financing activities:
|
||||||||
Repayments of current line of credit, net
|
(4,500,000 | ) | - | |||||
Repayments of former line of credit, net
|
- | (1,981,113 | ) | |||||
Proceeds from stock options and warrants exercised
|
562,968 | 228,732 | ||||||
Principal payments on capital leases
|
(359,124 | ) | (68,307 | ) | ||||
Excess tax benefits from stock-based compensation
|
60,539 | - | ||||||
Net cash used in financing activities
|
(4,235,617 | ) | (1,820,688 | ) | ||||
Net increase (decrease) in cash and cash equivalents
|
272,909 | (2,731,188 | ) | |||||
Cash and cash equivalents at beginning of period
|
12,450,650 | 12,653,958 | ||||||
Cash and cash equivalents at end of period
|
$ | 12,723,559 | $ | 9,922,770 |
For the Six
|
For the Six
|
|||||||
Months Ended
|
Months Ended
|
|||||||
June 30, 2011
|
June 30, 2010
|
|||||||
(unaudited)
|
(unaudited)
|
|||||||
Supplemental disclosure of cash flow information:
|
||||||||
Interest paid
|
$ | 286,657 | $ | 203,191 | ||||
Income taxes paid
|
$ | 3,000,211 | $ | 1,219,583 | ||||
Non-cash investing and financing activities:
|
||||||||
Property and equipment acquired through capital leases
|
$ | 1,467,560 | $ | 495,600 | ||||
Leasehold improvements increased for deferred rent
|
$ | - | $ | 83,070 |
Category
|
Depreciation Term
|
|
Computer equipment
|
3-5 years
|
|
Software
|
3 years
|
|
Furniture and fixtures
|
3-5 years
|
|
Office equipment
|
3-5 years
|
|
Leasehold improvements
|
5 years
|
June 30, 2011
|
December 31, 2010
|
|||||||
Computer equipment
|
$ | 4,517,243 | $ | 2,926,114 | ||||
Furniture and fixtures
|
313,825 | 195,597 | ||||||
Software
|
186,620 | 183,207 | ||||||
Leasehold improvements
|
198,261 | 173,764 | ||||||
Office equipment
|
39,547 | 22,443 | ||||||
5,255,496 | 3,501,125 | |||||||
Accumulated depreciation and amortization
|
(1,673,280 | ) | (1,217,404 | ) | ||||
Property and equipment, net
|
$ | 3,582,216 | $ | 2,283,721 |
June 30, 2011
|
December 31, 2010
|
|||||||
Customer relationships
|
$ | 540,000 | $ | 540,000 | ||||
Developed technology
|
790,000 | 790,000 | ||||||
Internal-use software
|
1,009,494 | - | ||||||
Domain name
|
683 | 683 | ||||||
2,340,177 | 1,330,683 | |||||||
Accumulated amortization
|
(1,200,151 | ) | (1,067,350 | ) | ||||
Intangible assets, net
|
$ | 1,140,026 | $ | 263,333 |
Year Ending December 31,
|
||||
2011
|
$ | 188,407 | ||
2012
|
324,146 | |||
2013
|
218,813 | |||
2014
|
55,606 | |||
Total
|
$ | 786,972 |
Weighted
|
||||||||||||||||
Weighted
|
Average
|
|||||||||||||||
Average
|
Remaining
|
Aggregate
|
||||||||||||||
Number of
|
Exercise
|
Contractual
|
Intrinsic
|
|||||||||||||
Warrants
|
Shares
|
Price
|
Term
|
Value
|
||||||||||||
Balance Outstanding, December 31, 2010
|
873,219 | $ | 3.67 | |||||||||||||
Granted
|
- | |||||||||||||||
Exercised
|
(57,725 | ) | $ | 3.93 | ||||||||||||
Forfeited
|
- | |||||||||||||||
Expired
|
- | |||||||||||||||
Balance Outstanding, June 30, 2011
|
815,494 | $ | 3.65 | 1.36 | $ | 2,773,432 | ||||||||||
Exercisable, June 30, 2011
|
815,494 | $ | 3.65 | 1.36 | $ | 2,773,432 |
For the
|
For the
|
|||||||
Six Months Ended
|
Six Months Ended
|
|||||||
Assumptions
|
June 30, 2011
|
June 30, 2010
|
||||||
Expected life (years)
|
6.0 | 3.5 - 3.75 | ||||||
Expected volatility
|
90.5% - 95.59 | % | 102.6% - 110.1 | % | ||||
Weighted-average volatility
|
93.9 | % | 107.4 | % | ||||
Risk-free interest rate
|
1.77% - 2.66 | % | 2.02% - 2.69 | % | ||||
Dividend yield
|
0.00 | % | 0.00 | % |
Weighted
|
||||||||||||||||
Weighted
|
Average
|
|||||||||||||||
Average
|
Remaining
|
Aggregate
|
||||||||||||||
Number of
|
Exercise
|
Contractual
|
Intrinsic
|
|||||||||||||
Options
|
Shares
|
Price
|
Term
|
Value
|
||||||||||||
Balance Outstanding, December 31, 2010
|
5,134,792 | $ | 2.94 | |||||||||||||
Granted
|
489,250 | $ | 5.80 | |||||||||||||
Exercised
|
(197,626 | ) | $ | 2.48 | ||||||||||||
Forfeited
|
(72,372 | ) | $ | 4.24 | ||||||||||||
Expired
|
(3,335 | ) | $ | 4.99 | ||||||||||||
Balance Outstanding, June 30, 2011
|
5,350,709 | $ | 3.20 | 3.2 | $ | 24,774,803 | ||||||||||
Exercisable, June 30, 2011
|
2,896,061 | $ | 2.55 | 2.2 | $ | 15,304,681 | ||||||||||
Outstanding, Exercisable and Expected to Vest at June 30, 2011
|
5,270,944 | $ | 3.18 | 3.2 | $ | 24,528,010 |
Weighted
|
||||||||
Average
|
||||||||
Number of
|
Grant Date
|
|||||||
Nonvested Shares
|
Shares
|
Fair Value
|
||||||
Nonvested at December 31, 2010
|
46,198 | $ | 4.36 | |||||
Granted
|
392,500 | $ | 6.05 | |||||
Vested
|
(3,516 | ) | $ | 2.00 | ||||
Forfeited
|
(1,900 | ) | $ | 5.21 | ||||
Nonvested at June 30, 2011
|
433,282 | $ | 5.91 |
For the Six Months Ended June 30, 2011
|
||||||||||||
Income
|
Shares
|
Per-Share
|
||||||||||
(Numerator)
|
(Denominator)
|
Amount
|
||||||||||
Net income
|
$ | 745,645 | ||||||||||
Basic EPS
|
||||||||||||
Income available to common stockholders
|
$ | 745,645 | 24,093,739 | $ | 0.03 | |||||||
Effect of dilutive securities
|
||||||||||||
Stock options
|
1,745,472 | |||||||||||
Stock warrants
|
362,478 | |||||||||||
Nonvested shares
|
31,349 | |||||||||||
Diluted EPS
|
||||||||||||
Income available to common stockholders + assumed conversions
|
$ | 745,645 | 26,233,038 | $ | 0.03 |
For the Six Months Ended June 30, 2010
|
||||||||||||
Income
|
Shares
|
Per-Share
|
||||||||||
(Numerator)
|
(Denominator)
|
Amount
|
||||||||||
Net income
|
$ | 125,784 | ||||||||||
Basic EPS
|
||||||||||||
Income available to common stockholders
|
$ | 125,784 | 23,646,178 | $ | 0.01 | |||||||
Effect of dilutive securities
|
||||||||||||
Stock options
|
- | 919,708 | ||||||||||
Stock warrants
|
- | 241,817 | ||||||||||
Nonvested shares
|
- | 12,408 | ||||||||||
Diluted EPS
|
||||||||||||
Income available to common stockholders + assumed conversions
|
$ | 125,784 | 24,820,111 | $ | 0.01 |
For the Three Months Ended June 30, 2011
|
||||||||||||
Income
|
Shares
|
Per-Share
|
||||||||||
(Numerator)
|
(Denominator)
|
Amount
|
||||||||||
Net income
|
$ | 636,092 | ||||||||||
Basic EPS
|
||||||||||||
Income available to common stockholders
|
$ | 636,092 | 24,151,081 | $ | 0.03 | |||||||
Effect of dilutive securities
|
||||||||||||
Stock options
|
- | 1,920,913 | ||||||||||
Stock warrants
|
- | 403,613 | ||||||||||
Nonvested shares
|
- | 70,215 | ||||||||||
Diluted EPS
|
||||||||||||
Income available to common stockholders + assumed conversions
|
$ | 636,092 | 26,545,822 | $ | 0.02 |
For the Three
|
For the Three
|
For the Six
|
For the Six
|
|||||||
Months Ended
|
Months Ended
|
Months Ended
|
Months Ended
|
|||||||
June 30, 2011
|
June 30, 2010
|
June 30, 2011
|
June 30, 2010
|
|||||||
Agency
|
Less than 10%
|
10.9 | % |
Less than 10%
|
11.1 | % | ||||
Agency
|
Less than 10%
|
Less than 10%
|
Less than 10%
|
11.3 | % |
June 30, 2011
|
December 31, 2010
|
||
Agency
|
12.2%
|
Less than 10%
|
|
Agency
|
10.5%
|
Less than 10%
|
For the Three
|
For the Three
|
For the Six
|
For the Six
|
|||||||||||||
Months Ended
|
Months Ended
|
Months Ended
|
Months Ended
|
|||||||||||||
June 30, 2011
|
June 30, 2010
|
June 30, 2011
|
June 30, 2010
|
|||||||||||||
Publisher
|
29.6 | % | 33.9 | % | 23.8 | % | 30.5 | % |
|
·
|
Revenues for the three months ended June 30, 2011 increased 34.0% to $29,031,119 from $21,659,883 for the three months ended June 30, 2010; revenues for the six months ended June 30, 2011 increased 47.3% to $52,817,270 from $35,861,740 for the six months ended June 30, 2010;
|
|
·
|
Gross profit percentage for the three months ended June 30, 2011 was 41.1% as compared to 44.4% for the three months ended June 30, 2010; gross profit percentage for the six months ended June 30, 2011 was 43.6% as compared to 44.6% for the six months ended June 30, 2010;
|
|
·
|
Operating expenses were 37.3% of revenue for the three months ended June 30, 2011 compared to 38.9% of revenue for the three months ended June 30, 2010; operating expenses were 40.8% of revenue for the six months ended June 30, 2011 compared to 42.2% of revenue for the six months ended June 30, 2010;
|
|
·
|
Headcount increased to 127 people at June 30, 2011 from 96 people at June 30, 2010;
|
|
·
|
Operating income for the three months ended June 30, 2011 was $1,103,917 as compared to $1,205,606 for the three months ended June 30, 2010; operating income for the six months ended June 30, 2011 was $1,466,938 as compared to $861,962 for the six months ended June 30, 2010;
|
|
·
|
EBITDA (a non-GAAP measure) for the three months ended June 30, 2011 was $2,563,901 compared to $2,394,988 for the three months ended June 30, 2010; EBITDA for the six months ended June 30, 2011 was $4,339,226 compared to $3,083,388 for the six months ended June 30, 2010; and
|
·
|
Net income for the three months ended June 30, 2011 was $636,092 or $0.02 per diluted share, compared to a loss of ($79,286) or $0.00 per diluted share for the three months ended June 30, 2010. Net income for the six months ended June 30, 2011 was $745,645 or $0.03 per diluted share, compared to $125,784 or $0.01 per diluted share for the six months ended June 30, 2010. Results for the three months ended June 30, 2011 included an income tax expense of $335,601, compared to an income tax expense of $1,218,234 for the three months ended June 30, 2010. Results for the six months ended June 30, 2011 included an income tax expense of $409,219. Results for the six months ended June 30, 2010 included an income tax expense of $139,126 and an
other than temporary impairment of available-for-sale securities of $458,538.
|
Period-over-
|
Period-over-
|
|||||||||||||||
2011
|
2010
|
Period $ Change
|
Period % Change
|
|||||||||||||
Revenues
|
$ | 29,031,119 | $ | 21,659,883 | $ | 7,371,236 | 34.0 | % |
Period-over-
|
Period-over-
|
|||||||||||||||
2011
|
2010
|
Period $ Change
|
Period % Change
|
|||||||||||||
Cost of revenues
|
$ | 17,097,653 | $ | 12,034,487 | $ | 5,063,166 | 42.1 | % | ||||||||
Percentage of revenues
|
58.9 | % | 55.6 | % |
Period-over-
|
Period-over-
|
|||||||||||||||
2011
|
2010
|
Period $ Change
|
Period % Change
|
|||||||||||||
Gross profit
|
$ | 11,933,466 | $ | 9,625,396 | $ | 2,308,070 | 24.0 | % | ||||||||
Percentage of revenues
|
41.1 | % | 44.4 | % |
Period-over-
|
Period-over-
|
|||||||||||||||
2011
|
2010
|
Period $ Change
|
Period % Change
|
|||||||||||||
General and administrative
|
$ | 4,985,318 | $ | 3,873,745 | $ | 1,111,573 | 28.7 | % | ||||||||
Percentage of revenues
|
17.2 | % | 17.9 | % |
Period-over-
|
Period-over-
|
|||||||||||||||
2011
|
2010
|
Period $ Change
|
Period % Change
|
|||||||||||||
Sales and marketing
|
$ | 4,164,583 | $ | 3,087,183 | $ | 1,077,400 | 34.9 | % | ||||||||
Percentage of revenues
|
14.3 | % | 14.3 | % |
Period-over-
|
Period-over-
|
|||||||||||||||
2011
|
2010
|
Period $ Change
|
Period % Change
|
|||||||||||||
Technology support
|
$ | 1,596,462 | $ | 1,419,362 | $ | 177,100 | 12.5 | % | ||||||||
Percentage of revenues
|
5.5 | % | 6.6 | % |
Period-over-
|
Period-over-
|
|||||||||||||||
2011
|
2010
|
Period $ Change
|
Period % Change
|
|||||||||||||
Amortization of intangible assets
|
$ | 83,186 | $ | 39,500 | $ | 43,686 | 110.6 | % | ||||||||
Percentage of revenues
|
0.3 | % | 0.2 | % |
Period-over-
|
Period-over-
|
|||||||||||||||
2011
|
2010
|
Period $ Change
|
Period % Change
|
|||||||||||||
Other income (expense)
|
$ | (132,224 | ) | $ | (66,658 | ) | $ | (65,566 | ) | 98.4 | % | |||||
Percentage of revenues
|
-0.5 | % | -0.3 | % |
Period-over-
|
Period-over-
|
|||||||||||||||
2011
|
2010
|
Period $ Change
|
Period % Change
|
|||||||||||||
Income tax expense
|
$ | (335,601 | ) | $ | (1,218,234 | ) | $ | 882,633 | -72.5 | % | ||||||
Percentage of revenues
|
-1.2 | % | -5.6 | % |
Period-over-
|
Period-over-
|
|||||||||||||||
2011
|
2010
|
Period $ Change
|
Period % Change
|
|||||||||||||
Net income (loss)
|
$ | 636,092 | $ | (79,286 | ) | $ | 715,378 | N/A | ||||||||
Percentage of revenues
|
2.2 | % | -0.4 | % |
For the Three
|
For the Three
|
|||||||
Months Ended
|
Months Ended
|
|||||||
June 30, 2011
|
June 30, 2010
|
|||||||
GAAP net income (loss)
|
$ | 636,092 | $ | (79,286 | ) | |||
Income tax expense
|
335,601 | 1,218,234 | ||||||
Income before income taxes
|
971,693 | 1,138,948 | ||||||
Interest expense
|
134,133 | 74,537 | ||||||
Interest income
|
(1,909 | ) | (8,151 | ) | ||||
Warrant derivative liability expense
|
- | 272 | ||||||
Operating income
|
1,103,917 | 1,205,606 | ||||||
Stock-based compensation
|
1,122,228 | 972,488 | ||||||
Amortization of intangible assets
|
83,186 | 39,500 | ||||||
Depreciation
|
254,568 | 177,394 | ||||||
EBITDA
|
$ | 2,563,899 | $ | 2,394,988 |
Period-over-
|
Period-over-
|
|||||||||||||||
2011
|
2010
|
Period $ Change
|
Period % Change
|
|||||||||||||
Revenues
|
$ | 52,817,270 | $ | 35,861,740 | $ | 16,955,530 | 47.3 | % |
Period-over-
|
Period-over-
|
|||||||||||||||
2011
|
2010
|
Period $ Change
|
Period % Change
|
|||||||||||||
Cost of revenues
|
$ | 29,779,098 | $ | 19,853,668 | $ | 9,925,430 | 50.0 | % | ||||||||
Percentage of revenues
|
56.4 | % | 55.4 | % |
Period-over-
|
Period-over-
|
|||||||||||||||
2011
|
2010
|
Period $ Change
|
Period % Change
|
|||||||||||||
Gross profit
|
$ | 23,038,172 | $ | 16,008,072 | $ | 7,030,100 | 43.9 | % | ||||||||
Percentage of revenues
|
43.6 | % | 44.6 | % |
Period-over-
|
Period-over-
|
|||||||||||||||
2011
|
2010
|
Period $ Change
|
Period % Change
|
|||||||||||||
General and administrative
|
$ | 10,503,214 | $ | 7,104,273 | $ | 3,398,941 | 47.8 | % | ||||||||
Percentage of revenues
|
19.9 | % | 19.8 | % |
Period-over-
|
Period-over-
|
|||||||||||||||
2011
|
2010
|
Period $ Change
|
Period % Change
|
|||||||||||||
Sales and marketing
|
$ | 7,963,771 | $ | 5,203,897 | $ | 2,759,874 | 53.0 | % | ||||||||
Percentage of revenues
|
15.1 | % | 14.5 | % |
Period-over-
|
Period-over-
|
|||||||||||||||
2011
|
2010
|
Period $ Change
|
Period % Change
|
|||||||||||||
Technology support
|
$ | 2,971,448 | $ | 2,758,940 | $ | 212,508 | 7.7 | % | ||||||||
Percentage of revenues
|
5.6 | % | 7.7 | % |
Period-over-
|
Period-over-
|
|||||||||||||||
2011
|
2010
|
Period $ Change
|
Period % Change
|
|||||||||||||
Amortization of intangible assets
|
$ | 132,801 | $ | 79,000 | $ | 53,801 | 68.1 | % | ||||||||
Percentage of revenues
|
0.3 | % | 0.2 | % |
Period-over-
|
Period-over-
|
|||||||||||||||
2011
|
2010
|
Period $ Change
|
Period % Change
|
|||||||||||||
Other income (expense)
|
$ | (312,074 | ) | $ | (597,052 | ) | $ | 284,978 | -47.7 | % | ||||||
Percentage of revenues
|
-0.6 | % | -1.7 | % |
Period-over-
|
Period-over-
|
|||||||||||||||
2011
|
2010
|
Period $ Change
|
Period % Change
|
|||||||||||||
Income tax expense
|
$ | (409,219 | ) | $ | (139,126 | ) | $ | (270,093 | ) | 194.1 | % | |||||
Percentage of revenues
|
-0.8 | % | -0.4 | % |
Period-over-
|
Period-over-
|
|||||||||||||||
2011
|
2010
|
Period $ Change
|
Period % Change
|
|||||||||||||
Net income
|
$ | 745,645 | $ | 125,784 | $ | 619,861 | 492.8 | % | ||||||||
Percentage of revenues
|
1.4 | % | 0.4 | % |
For the Six
|
For the Six
|
|||||||
Months Ended
|
Months Ended
|
|||||||
June 30, 2011
|
June 30, 2010
|
|||||||
GAAP net income
|
$ | 745,645 | $ | 125,784 | ||||
Income tax expense
|
409,219 | 139,126 | ||||||
Income before income taxes
|
1,154,864 | 264,910 | ||||||
Interest expense
|
316,334 | 176,946 | ||||||
Interest income
|
(4,260 | ) | (17,019 | ) | ||||
Warrant derivative liability income
|
- | (21,413 | ) | |||||
Other than temporary impairment of available-for sale securities
|
- | 458,538 | ||||||
Operating income
|
1,466,938 | 861,962 | ||||||
Stock-based compensation
|
2,283,611 | 1,822,070 | ||||||
Amortization of intangible assets
|
132,801 | 79,000 | ||||||
Depreciation
|
455,876 | 320,356 | ||||||
EBITDA
|
$ | 4,339,226 | $ | 3,083,388 |
Item 4.
|
Item 1.
|
Risk Factors.
|
Unregistered Sales of Equity Securities and Use of Proceeds.
|
Name or Class
|
Date Sold
|
No. of Securities
|
|
Consideration
|
|
|||
|
|
|
|
|
|
|
||
Warrant holder (1)
|
April 25, 2011
|
45,225 shares of common stock
|
$
|
191,754
|
||||
Warrant holder (1)
|
May 26, 2011
|
12,500 shares of common stock
|
|
$
|
35,000
|
|
(1)
|
Exemption under Section 4(2) of the Act.
|
Defaults Upon Senior Securities.
|
(Removed and Reserved).
|
Other Information.
|
Exhibits.
|
Exhibit
|
Filed or
Furnished |
||||||||||
#
|
|
Exhibit Description
|
|
|
|
|
|
|
|
Herewith
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31.1
|
|
Certification of Principal Executive Officer (Section 302)
|
|
|
|
|
|
|
|
Filed
|
|
31.2
|
|
Certification of Principal Financial Officer (Section 302)
|
|
|
|
|
|
|
|
Filed
|
|
32.1
|
|
Certification of Principal Executive Officer and Principal Financial Officer (Section 906)
|
|
|
|
|
|
|
|
Furnished
|
|
101.INS
|
XBRL Instance Document **
|
||||||||||
101.SCH
|
XBRL Taxonomy Extension Schema Document **
|
||||||||||
101.CAL
|
XBRL Taxonomy Calculation Linkbase Document **
|
||||||||||
101.LAB
|
XBRL Taxonomy Labels Linkbase Document **
|
||||||||||
101.PRE
|
XBRL Taxonomy Presentation Linkbase Document **
|
||||||||||
101.DEF
|
XBRL Definition Linkbase Document **
|
|
interclick, inc.
|
|
|
|
|
August 10, 2011
|
|
/s/ Michael Katz
|
|
|
Michael Katz
|
|
|
Chief Executive Officer
|
|
|
(Principal Executive Officer)
|
|
|
|
August 10, 2011
|
|
/s/ Roger Clark
|
|
|
Roger Clark
|
|
|
Chief Financial Officer
|
|
|
(Principal Financial Officer)
|
Item 6.
|
Exhibits.
|
Exhibit
|
Filed or
Furnished
|
||||||||||
#
|
|
Exhibit Description
|
|
|
|
|
|
|
|
Herewith
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Certification of Principal Executive Officer (Section 302)
|
|
|
|
|
|
|
|
Filed
|
|
|
|
Certification of Principal Financial Officer (Section 302)
|
|
|
|
|
|
|
|
Filed
|
|
|
|
Certification of Principal Executive Officer and Principal Financial Officer (Section 906)
|
|
|
|
|
|
|
|
Furnished
|
|
|
101.INS
|
XBRL Instance Document **
|
||||||||||
101.SCH
|
XBRL Taxonomy Extension Schema Document **
|
||||||||||
101.CAL
|
XBRL Taxonomy Calculation Linkbase Document **
|
||||||||||
101.LAB
|
XBRL Taxonomy Labels Linkbase Document **
|
||||||||||
101.PRE
|
XBRL Taxonomy Presentation Linkbase Document **
|
||||||||||
101.DEF
|
XBRL Definition Linkbase Document **
|
/s/ Michael Katz
|
|
Michael Katz
Chief Executive Officer
(Principal Executive Officer)
|
/s/ Roger Clark
|
|
Roger Clark
Chief Financial Officer
(Principal Financial Officer)
|
|
1.
|
The quarterly report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934 and
|
|
2.
|
The information contained in the quarterly report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
|
1.
|
The quarterly report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934 and
|
|
The information contained in the quarterly report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited) (Parenthetical) (USD $)
|
Jun. 30, 2011
|
Dec. 31, 2010
|
---|---|---|
Assets | Â | Â |
Accounts receivable, allowance | $ 439,778 | $ 563,512 |
Deferred line of credit costs, net of accumulated amortization | 50,268 | 19,109 |
Liabilities and Stockholders' Equity | Â | Â |
Accrued expenses, accrued compensation | 2,440,362 | 3,274,004 |
Deferred rent, current use liability | 84,576 | 78,193 |
Deferred rent (includes cease-use liability | $ 265,778 | $ 306,578 |
Preferred stock, par value (in dollars per share) | $ 0.001 | $ 0.001 |
Preferred stock, Authorized(in shares) | 10,000,000 | 10,000,000 |
Preferred stock, Issued (in shares) | 0 | 0 |
Preferred stock, Outstanding (in shares) | 0 | 0 |
Common stock, par value (in dollars per shares) | $ 0.001 | $ 0.001 |
Common stock, Authorized (in shares) | 140,000,000 | 140,000,000 |
Common stock, issued (in shares) | 24,699,363 | 24,065,611 |
Common stock, oustanding (in shares) | 24,699,363 | 24,065,611 |
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) (Unaudited) (USD $)
|
3 Months Ended | 6 Months Ended | ||
---|---|---|---|---|
Jun. 30, 2011
|
Jun. 30, 2010
|
Jun. 30, 2011
|
Jun. 30, 2010
|
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) (Unaudited) [Abstract] | Â | Â | Â | Â |
Revenues | $ 29,031,119 | $ 21,659,883 | $ 52,817,270 | $ 35,861,740 |
Cost of revenues | 17,097,653 | 12,034,487 | 29,779,098 | 19,853,668 |
Gross profit | 11,933,466 | 9,625,396 | 23,038,172 | 16,008,072 |
Operating expenses: | Â | Â | Â | Â |
General and administrative | 4,985,318 | 3,873,745 | 10,503,214 | 7,104,273 |
Sales and marketing | 4,164,583 | 3,087,183 | 7,963,771 | 5,203,897 |
Technology support | 1,596,462 | 1,419,362 | 2,971,448 | 2,758,940 |
Amortization of intangible assets | 83,186 | 39,500 | 132,801 | 79,000 |
Total operating expenses | 10,829,549 | 8,419,790 | 21,571,234 | 15,146,110 |
Operating income | 1,103,917 | 1,205,606 | 1,466,938 | 861,962 |
Other income (expense): | Â | Â | Â | Â |
Interest income | 1,909 | 8,151 | 4,260 | 17,019 |
Warrant derivative liability income (expense) | 0 | (272) | 0 | 21,413 |
Other than temporary impairment of available-for-sale securities | 0 | 0 | 0 | (458,538) |
Interest expense | (134,133) | (74,537) | (316,334) | (176,946) |
Total other expense, net | (132,224) | (66,658) | (312,074) | (597,052) |
Income before income taxes | 971,693 | 1,138,948 | 1,154,864 | 264,910 |
Income tax expense | (335,601) | (1,218,234) | (409,219) | (139,126) |
Net income (loss) | 636,092 | (79,286) | 745,645 | 125,784 |
Other comprehensive income (loss): | Â | Â | Â | Â |
Unrealized loss on available-for-sale securities | 0 | (20,427) | 0 | (20,427) |
Comprehensive income (loss) | $ 636,092 | $ (99,713) | $ 745,645 | $ 105,357 |
Earnings (loss) per share: | Â | Â | Â | Â |
Basic | $ 0.03 | $ 0.00 | $ 0.03 | $ 0.01 |
Diluted | $ 0.02 | $ 0.00 | $ 0.03 | $ 0.01 |
Weighted average number of common shares: | Â | Â | Â | Â |
Basic | 24,151,081 | 23,683,252 | 24,093,739 | 23,646,178 |
Diluted | 26,545,822 | 23,683,252 | 26,233,038 | 24,820,111 |
Document And Entity Information (USD $)
|
6 Months Ended | ||
---|---|---|---|
Jun. 30, 2011
|
Aug. 05, 2011
|
Jun. 30, 2010
|
|
Entity Registrant Name | interclick, inc. | Â | Â |
Entity Central Index Key | 0001378846 | Â | Â |
Current Fiscal Year End Date | --12-31 | Â | Â |
Entity Well-known Seasoned Issuer | No | Â | Â |
Entity Voluntary Filers | No | Â | Â |
Entity Current Reporting Status | Yes | Â | Â |
Entity Filer Category | Smaller Reporting Company | Â | Â |
Entity Public Float | Â | Â | $ 71,293,715 |
Entity Common Stock, Shares Outstanding | Â | 24,713,665 | Â |
Document Fiscal Year Focus | 2011 | Â | Â |
Document Fiscal Period Focus | Q2 | Â | Â |
Document Type | 10-Q | Â | Â |
Amendment Flag | false | Â | Â |
Document Period End Date | Jun. 30, 2011 |
"+ text.join( "
\n" ) +"
" + text[p] + "
\n"; } } }else{ formatted = '' + raw + '
'; } html = ''+ "\n"+''+ "\n"+''+ "\n"+' formatted: '+ ( this.Default == 'raw' ? 'as Filed' : 'with Text Wrapped' ) +''+ "\n"+' | '+ "\n"+'
'+ "\n"+' | '+ "\n"+' '+ "\n"+'
'+ "\n"+' | '+ "\n"+' '+ "\n"+'
Commitments and Contingencies
|
6 Months Ended |
---|---|
Jun. 30, 2011
|
|
Commitments and Contingencies [Abstract] | Â |
Commitments and Contingencies | Note 6. Commitments and Contingencies Minimum Fees The Company is party to multi-year agreements with third parties whereby the Company is obligated to pay minimum publisher, data and ad verification fees of approximately $7,324,000 in 2011 and $667,000 in 2012. The Company expensed approximately $7,429,000 and $874,000 in fees under these agreements for the six months ended June 30, 2011 and 2010, respectively. Legal Matters On or about December 8, 2010, Sonal Bose commenced an action in the United States District Court for the Southern District of New York (Sonal Bose v. Interclick, Inc., Case No. 10 Civ. 9183-DAB (S.D.N.Y.)) alleging that interclick engaged in certain activities that plaintiff claims violate electronic privacy and computer use laws. The plaintiff asserts federal and state law claims, and seeks compensatory, statutory, and punitive damages, restitution, and reimbursement of expenses and attorney's fees. The plaintiff also seeks injunctive and declaratory relief and class action certification. Plaintiff also had brought a related action in the United States District Court for the Southern District of New York against certain of our advertisers, which has been voluntarily dismissed as a separate action now that plaintiff has filed an Amended Complaint naming the advertisers as defendants in the action against the Company. The Company is providing for the defense of the advertisers. Motions to dismiss the suit by the Company and by the advertisers are pending. As noted in the motions to dismiss, interclick believes the case is entirely without merit and interclick intends to vigorously defend its prior practices and technology. There are no proceedings in which any of our directors, officers or affiliates, or any registered or beneficial shareholder, is an adverse party or has a material interest adverse to our interest. |
Significant Accounting Policies
|
6 Months Ended | ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2011
|
|||||||||||||||||||
Significant Accounting Policies [Abstract] | Â | ||||||||||||||||||
Significant Accounting Policies | Note 2. Significant Accounting Policies Use of Estimates The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America (“GAAP”) requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. On an ongoing basis, we evaluate our estimates, including those related to the accounts receivable and allowance for doubtful accounts, intangible assets and goodwill, useful lives of intangible assets and property and equipment, fair values of stock-based awards, income taxes, and contingent liabilities, among others. Principles of Consolidation The interim condensed consolidated financial statements include the accounts of interclick, inc. and its wholly-owned subsidiary. All significant inter-company balances and transactions have been eliminated in consolidation. Accounts Receivable and Allowance for Doubtful Accounts Receivable Trade accounts receivables are non-interest bearing and are stated at gross invoice amounts less an allowance for doubtful accounts receivable. Credit is extended to customers based on an evaluation of their financial condition and other factors. The Company generally does not require collateral or other security to support accounts receivable. The Company performs ongoing credit evaluations of its customers and maintains an allowance for doubtful accounts. The Company estimates its allowance for doubtful accounts by evaluating specific accounts where information indicates the customers may have an inability to meet financial obligations, such as bankruptcy proceedings and receivable amounts outstanding for an extended period beyond contractual terms. In these cases, the Company uses assumptions and judgment, based on the best available facts and circumstances, to either record a specific allowance against these customer balances or to write the balances off. In addition, the Company calculates an overall reserve based on a percentage of the overall gross accounts receivable. This percentage is based on management's assessment of the aging of accounts receivable, historical write-offs of receivables and the associated risk profile of the Company's customer base. The Company's customer agreements are primarily entered into with agencies which manage campaigns on behalf of brand advertisers. Such agreements are governed by Standard Terms and Conditions for Internet Advertising as prescribed by the Interactive Advertising Bureau. Under these agreements, the Company holds the agency liable for payments to the extent proceeds have cleared from the advertiser to the agency for campaigns placed in accordance with the agreement. For sums not cleared to the agency, the Company may hold the advertiser solely liable. Write-offs of accounts receivable are taken in the period when the Company has exhausted its efforts to collect overdue and unpaid receivables or otherwise has evaluated other circumstances that indicate that the Company should abandon such efforts. Property and Equipment Property and equipment are stated at cost less accumulated depreciation and amortization. Depreciation and amortization are provided for on a straight-line basis over the estimated useful lives of the assets per the following table. Leasehold improvements are amortized over the lesser of the estimated useful life or the term of the underlying lease. Expenditures for additions and improvements are capitalized while repairs and maintenance are expensed as incurred. The following table reflects the estimated useful lives of the various categories of property and equipment:
Intangible Assets The Company records the purchase of intangible assets not acquired in a business combination in accordance with Accounting Standards Codification (“ASC”) Topic 350 “Intangibles - Goodwill and Other” and records intangible assets acquired in a business combination in accordance with ASC Topic 805 “Business Combinations”. Customer relationships were fully amortized as of December 31, 2009 and were amortized based upon the estimated percentage of annual or period projected cash flows generated by such relationships, to the total cash flows generated over the estimated three-year life of the customer relationships. Developed technology is being amortized on a straight-line basis over five years. The domain name was amortized over its remaining useful life of six months at its acquisition date in August 2007. Expenditures for software developed for internal use are capitalized and amortized over a three-year period on a straight-line basis. For software developed for internal use, the Company capitalizes costs in accordance with the provisions of ASC 350-40 “Internal Use Software.” The Company's policy provides for the capitalization of external direct costs of materials and services associated with developing or obtaining internal-use software. In addition, the Company also capitalizes certain payroll and payroll-related costs for employees who are directly associated with internal use software projects. The amount of capitalizable payroll costs with respect to these employees is limited to the time directly spent on such projects. Costs associated with preliminary project state activities, training, maintenance and all other post-implementation stage activities are expensed as incurred. The Company also expenses internal costs related to minor upgrades and enhancements related activities, as it is impractical to separate these costs from normal maintenance activities. Internal-use software is being amortized over three years. Revenue Recognition Revenues consist of amounts charged to customers, net of discounts and credits, for serving advertising impressions, click-throughs or other actions placed on our publisher vendor's websites. The Company's revenue is recognized in the period that the advertising impressions, click-throughs or actions occur, when lead-based information is delivered or, provided that no significant Company obligations remain, collection of the resulting receivable is reasonably assured, and prices are fixed or determinable. The Company recognizes revenue when the following criteria have been met: (i) persuasive evidence of an arrangement exists, (ii) the fees are fixed or determinable, (iii) no significant Company obligations remain, and (iv) collection of the related receivable is reasonably assured. |
Earnings per Share
|
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2011
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Earnings (Loss) per Share [Abstract] | Â | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Earnings (Loss) per Share | Note 8. Earnings per Share Components of basic and diluted earnings per share for the six months ended June 30, 2011 and 2010 and the three months ended June 30, 2011 were as follows:
Options to purchase 466,176 and 553,886 shares of common stock were outstanding during the three and six months ended June 30, 2011, but were not included in the computation of diluted earnings per share because the effects would have been anti-dilutive. Options to purchase 5,395,459 and 1,781,500 shares of common stock and warrants to purchase 1,033,059 and 198,750 shares of common stock were outstanding during the three and six months ended June 30, 2010, respectively, but were not included in the computation of diluted earnings per share because the effects would have been anti-dilutive. In addition, 67,678 nonvested shares were not included in the computation of diluted earnings per share for the three months ended June 30, 2010, because the number of shares assumed purchased (calculated using the compensation cost attributed to future services and not yet recognized) under the treasury stock method exceeds the number of shares that would be issued. |
Income Taxes
|
6 Months Ended |
---|---|
Jun. 30, 2011
|
|
Income Taxes [Abstract] | Â |
Income Taxes | Note 9. Income Taxes Income tax expense amounting to $409,219 for the six months ended June 30, 2011 is based on the Company's estimate of the effective tax rate expected to be applicable for the full year 2011. The effective tax rate of 35.4% for the six months ended June 30, 2011 differs from the statutory federal rate principally because of the effect of state income taxes, non-deductible expenses and the application of a higher marginal tax rate to the Company's opening deferred tax asset. The effective tax rate is based on the Company's best estimate of projected taxable income through the end of 2011. The Company recorded an income tax provision for the six months ended June 30, 2010 of $139,126. The tax benefit was based on the Company's estimate of the effective tax rate expected to be applicable for the full year. The effective tax rate of 52.5% for the six months ended June 30, 2010 differs from the statutory rate principally because of state income taxes, a valuation allowance established on capital loss carryforwards and other non-deductible expenses. |
Stockholders' Equity
|
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2011
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Stockholders' Equity Note [Abstract] | Â | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Stockholders' Equity | Note 7. Stockholders' Equity Preferred Stock The Company is authorized to issue up to 10,000,000 shares of preferred stock having a par value of $0.001 per share, of which none was issued and outstanding at June 30, 2011 and December 31, 2010. Common Stock The Company is authorized to issue up to 140,000,000 shares of common stock having a par value of $0.001 per share, of which 24,699,363 and 24,065,611 shares were issued and outstanding at June 30, 2011 and December 31, 2010, respectively. During the six months ended June 30, 2011, proceeds of $562,968 were received and an aggregate of 225,126 shares were issued as a result of stock option and warrant exercises. Stock Warrants On April 15, 2010, as part of a consulting agreement, the Company issued to an investor relations firm a three-year warrant to purchase 25,000 shares of common stock exercisable at $4.44 per share for services to be rendered over a 12-month period. Accordingly, the Company has recognized stock-based compensation of $35,094 for the six months ended June 30, 2011. A summary of the Company's warrant activity during the six-months ended June 30, 2011 is presented below:
Stock Incentive Plan and Stock Option Grants to Employees and Directors On June 23, 2011, the shareholders of the Company ratified and approved the adoption of the 2011 Equity Incentive Plan (the “2011 Award Plan”). The 2011 Award Plan provides for the grant of up to 1,722,760 shares of common stock and/or stock options to purchase shares of common stock (422,760 of which were transferred from the 2007 Incentive Stock and Award Plan (the “2007 Award Plan”) to directors, employees and consultants. In connection with the adoption of the 2011 Award Plan, the Company will no longer grant any stock-based awards under the 2007 Award Plan. The material terms of each option granted pursuant to the 2011 Award Plan shall contain the following terms: (i) that the purchase price of each share purchasable under an option shall not be less than 100% of the fair market value (as defined in the 2011 Award Plan) of such common share on the day prior to the date the option is granted, (ii) the term of each option shall be fixed, but no option shall be exercisable more than 10 years after the date such option is granted and (iii) in the absence of any option vesting periods at the time of grant, options shall vest and become exercisable as to one-third of the total number of shares subject to the option on each of the first, second and third anniversaries of the date of grant. Upon exercise of stock options, the Company will issue new common shares from the pool of authorized, unissued shares of the Company. During the six months ended June 30, 2011, the Company granted 489,250 stock options, 481,000 of which were issued under the 2007 Award Plan and 8,250 of which were issued under the 2011 Award Plan, at various exercise prices ranging from $5.01 to $7.71 per share. The options granted vest pro rata over three years; all options expire ten years from the grant date. As of June 30, 2011, 1,717,843 shares were remaining under the 2011 Award Plan for future issuance. The total fair value of stock options granted to employees and directors during the six months ended June 30, 2011 was $2,175,805, which is being recognized over the respective vesting periods. The Company recorded stock-based compensation expense of $210,782 for the six months ended June 30, 2011 in connection with these stock options. The Company estimates the fair value of share-based compensation utilizing the Black-Scholes option pricing model, which is dependent upon several variables such as the expected option term, expected volatility of our stock price over the expected life, expected risk-free interest rate over the expected option term, expected dividend yield rate over the expected option term, and an estimate of expected forfeiture rates. The Company believes this valuation methodology is appropriate for estimating the fair value of stock options granted to employees and directors which are subject to ASC Topic 718 “Compensation – Stock Compensation” requirements. These amounts are estimates and thus may not be reflective of actual future results, nor amounts ultimately realized by recipients of these grants. The Company recognizes compensation on a straight-line basis over the requisite vesting period for each award. The following table summarizes the assumptions the Company utilized to record compensation expense for stock options granted during the six months ended June 30, 2011 and 2010:
For stock options issued through September 30, 2009, the expected life is based on the contractual term. Thereafter, the Company utilized the simplified method to estimate the expected life for stock options granted to employees and directors. The simplified method was used as the Company does not have sufficient historical data regarding stock option exercises. The expected volatility is based on historical volatility. The risk-free interest rate is based on the U.S. Treasury yields with terms equivalent to the expected life of the related option at the time of the grant. Dividend yield is based on historical trends. While the Company believes these estimates are reasonable, the compensation expense recorded would increase if the expected life was increased, a higher expected volatility was used, or if the expected dividend yield increased. A summary of the Company's stock option activity under the Award Plans for employees and directors during the six months ended June 30, 2011 is presented below:
The balance of options outstanding at December 31, 2010 in the table above includes awards granted under the 2007 Award Plan and the 2007 Equity Incentive Plan, under which there were no shares available for future issuance. The table above excludes 150,000 options granted to a director of the Company on June 29, 2009, at a strike price of $2.40 that had been granted outside of the 2007 Award Plan and 2007 Equity Incentive Plan. The weighted-average grant-date fair value of options granted to employees during the six months ended June 30, 2011 and 2010 was $4.45 and $3.09, respectively. The total intrinsic value of options exercised by employees during the six months ended June 30, 2011 and 2010 was $838,019 and $136,749, respectively. During the six months ended June 30, 2011 and 2010, the Company recognized an aggregate amount of $1,978,023 and $1,659,872, respectively, of stock-based compensation for options granted. Nonvested Common Stock Grants to Employees and Directors On March 21, 2011, executive officers and members of the Board of Directors were granted an aggregate of 387,500 shares of restricted common stock, under the 2007 Award Plan, having a fair value of $2,344,375 (based on a quoted trading price of $6.05 per share) that will vest in one-third installments on an annual basis. Accordingly, the Company has recognized stock-based compensation of $215,804 for the six months ended June 30, 2011. During the six months ended June 30, 2011 and 2010, the Company recognized an aggregate amount of $270,494 and $58,327, respectively, of stock-based compensation for nonvested shares of common stock issued to employees and directors.
The total fair value of shares vested to employees during the six months ended June 30, 2011 and 2010 was $26,388 and $56,420, respectively. As of June 30, 2011, there was $2,286,476 of total unrecognized compensation costs related to nonvested share-based compensation arrangements. That cost is expected to be recognized over a weighted-average period of 2.86 years. Other Stock-Based Option Awards to Nonemployees On March 21, 2011, 5,000 restricted shares of common stock were granted to an advisor and will vest on March 21, 2012. Accordingly, the Company has recognized stock-based compensation of $11,062 for the six months ended June 30, 2011. As of June 30, 2011, there were 97,500 options outstanding out of 150,000 options granted in July 2009 to advisors. The options were granted outside of the 2007 Award Plan and 2007 Equity Incentive Plan, have an exercise price of $2.48, and vest quarterly through March 2013. |
Property and Equipment
|
6 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2011
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property and Equipment [Abstract] | Â | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property and Equipment | Note 3. Property and Equipment Property and equipment consisted of the following at June 30, 2011 and December 31, 2010:
Property and equipment held under capitalized leases of $3,095,764 and $1,628,203 at June 30, 2011 and December 31, 2010, respectively, are included in computer equipment above. Depreciation and amortization expense for the six months ended June 30, 2011 and 2010 was $455,876 and $320,356, respectively, of which $246,077 and $78,976 pertained to capitalized leases. Accumulated depreciation and amortization related to capitalized leases amounted to $455,103 and $199,026 as of June 30, 2011 and December 31, 2010, respectively. |
Intangible Assets
|
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2011
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Intangible Assets [Abstract] | Â | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Intangible Assets | Note 4. Intangible Assets Intangible assets consisted of the following at June 30, 2011 and December 31, 2010:
The following is a schedule of estimated future amortization expense of intangible assets as of June 30, 2011:
As of June 30, 2011, there was $353,054 of internal-use software that had been capitalized, but the underlying software had not yet been placed in service. Accordingly, this amount has not been included in the future amortization expense table above. |
Capital Lease Obligations
|
6 Months Ended |
---|---|
Jun. 30, 2011
|
|
Line of Credit Agreements and Capital Lease Obligations [Abstract] | Â |
Capital Lease Obligations | Note 5. Capital Lease Obligations In February 2011, the Company purchased computer equipment for $676,638 through a capital lease agreement, bearing interest of 6.02%, per annum, payable in 12 quarterly installments of $62,055. In March 2011, the Company purchased computer equipment for $393,156 through a capital lease agreement, bearing interest of 6.02%, per annum, payable in 12 quarterly installments of $36,056. In April 2011, the Company purchased computer equipment for $14,598 through a capital lease agreement, bearing interest of 6.05%, per annum, payable in 12 quarterly installments of $1,339. In April 2011, the Company purchased computer equipment for $224,143 through a capital lease agreement, bearing interest of 6.05%, per annum, payable in 12 quarterly installments of $20,556. In June 2011, the Company purchased computer equipment for $159,026 through a capital lease agreement, bearing interest at 6.5%, per annum, payable in 36 monthly installments of $4,874. |
R[U=H
M9E[,,L'WS5;V]\[A& M&52%MS12I_5$:
M61V/ A0]LJSFRFZKI'PW\9.XKA^/S,><"AD..%';4?\FF5RFTU@
MW#B=5G]D[G)MRLI.;9*OJY%1B2G\FAV6Q^OJ\5KLY2W;VFYX@02WCNI
`\E5#6:Q?"AP('/3`SSS`.K9^B'7L7E2L:%RM?+P5;OWT4
1",0*(TEV8MAAB=N@"V(1$
MWT6SN1LN2!3RT%UUD#4R_!L8YL(
A8-GETK.#(\+UA*GBAV1$
?*#@"!.T86,0GJ33GWH&.P3
MF*I@1A&KV"S^$V9@O:`G/VFU<+>>!Z$7](F:IJ[`IF"+:DILK09B8U(,R99U
MIHTV:TQAOB["?.%&A^[HW'@9MJ2I5E?+%9;:MI*UNH"Q$&39^^BC@B.;*Q
MRP-\#!UH7&W7LCC(HT&01_._O))?L<_)W/6*S\6B1ZV^Z"XA/-LXWKRV8IKB
M6.BSI(DK(WJQFGERTCKB8%4+;*UA#F41MF/(GWGH_:S"O#3H-4[;"*4IE.;9
M(/>B<'"V2O.6+U,*G2ETII"5#0SYG+'=K6A\5=(BL-<'[+'U6?+>386JWJ"J
MGSUP4=U4=OZ0J%;R']C:4@=@7,GM-A@6Q#I#&T8[L%:^PD#6/L
MJ7WG>J)&)P8X=RXZ97!SMO<4NQ`&030"AB9V(QF50ISDVA#I>"/7\]#+8>`S
MYMX49?TGCW$XW[YWOT#LE`=-'G\4XS((@J(G"`(G^-8P%"5"$P=BI0AZ9(&0
M5#:M8KA[=\@#(!(8!$1$YR@'"'J8S:8H&WPK"C`2!58>QJXS9O:7+R''T:6O
M#L(O-H9=$0,N/>$",:9$8J:!BQY]!&M]9H40_MEA_(2RPD&!C18;<@](%+&Y
M[>`88B<'7"C&BR%,083`BC06@:#$,SL9NN#LT\&1_PG&B3*41G8S5D"LW!%T
M+_B%7`T_P\OIS#(((-#80[;OXZ:<_@S#9@&]_^/'-XH?E
MX0(;RW9PG4?W,'[\R^OF`_8_^BKMPBQ,U]6GP#\J/E\I\7J-<"%W^:O.E]RF
MZ$X3,,B\8LMZHAY_!C(MD".@;_VU-Q)N-A&)$L/X(HPVI\E1N(MP$,#R3RY5
M44\D9
=K*[;^G06`G#L&E3FLJK-BR=7FX*N7*\Z
MO>8)O-N%44JR>)QO3Y-[F!49/1C<**2J;(`B*=O<:WR[VBW1VP*X";P)
;7/8)T(ZI'F6?OS]XL??OJQR+/VTY\7R[=O
MNGG67LXCOXT8(9S4-M+*Y&>UZ:GP$MH([,Z(9LHT43)1(=E&2!'%,SXNY0:E
MAQ*J=XFGP;/#'W]8_/13F=#PS<&/F'5_GCG3]/)(J6I2Q3=Y#BFQ]3EXC3UI'PQZW\G(
A/'-7&`1DP=I-BXM=TP>RB
MU2B\('YPR_$2U*[:2V5S61][Z@V%SOS2$VHI?(Z%SD*28^)\VUQ[S;1&8H'R
MX_,$+%N^OLD1HAFA$UG3(U`*BN=DX:=YXY?CDGI#NE^Z2Z^^;)L<(DNC0,%9
M%R8V;XZ")1\&,YH7LL&$H,T=`@JO^PO6:[3'#?A%^$@N23OB7L\M%VK2DG.%
M;*,^KEF7\SQ2#]*X2ZP85._`KGCI/56XK`*1R>?NI0'GR'>B!(E%G[!/]W#S
MH;P$'0<@0N3+Y1KPB^3L\<^W[)@"4B<*%DAT@_)U=0==UKJ,/BQ?M?>#%+?1
M+[[__F#QYL?#\C[ZQ>%/WR\.#KZ?U8WT:F@@PUKL,8NOPI!+9M??`N[=+D:/
M$'XL-@0I>:8M7RWHJN5MU^14'ESR3]>9=(5.RT:/CPLN#3VOUVFC`0VL,&;Y
M3J7:6<;3\^.->K*K-?#8_'Q[%3Y;[?&T\FVX`MO\K
MGT"#,>FF?Q>%]=U6F!T3$!T'(+F+2H^@=%FF0@`MIU];GU$A_[R;'Y_+)1G=`XT2F[:22N8
MUG(27R541O9EV5^,6KH1HLLIRBOK+L;W'U0NBL-A.HFD_+;YTY`)>\?$U[9F)*0_U\;&;TP)21Z%DV)!#O\!=%)VE64P%ZR6&FC4\9V&AG5[J_0Q
M2JREZU7>`.I9"4K!9CL#::50L>A1KA6&5,MW$Z2/$#2X"MG60*G