-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, I6rIERTzf4U8hCStpKzmoALzDeN6s0/jlVmLzZDfl29SGEo2X5gzMKKR5i8ropFC 6kHfM2Nupw8YrxBFWsbfmw== 0001104659-09-008855.txt : 20090212 0001104659-09-008855.hdr.sgml : 20090212 20090212163613 ACCESSION NUMBER: 0001104659-09-008855 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20090212 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20090212 DATE AS OF CHANGE: 20090212 FILER: COMPANY DATA: COMPANY CONFORMED NAME: PROS Holdings, Inc. CENTRAL INDEX KEY: 0001392972 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-COMPUTER PROGRAMMING SERVICES [7371] IRS NUMBER: 760168604 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-33554 FILM NUMBER: 09595365 BUSINESS ADDRESS: STREET 1: 3100 MAIN STREET STREET 2: SUITE 900 CITY: HOUSTON STATE: TX ZIP: 77002 BUSINESS PHONE: 713-335-5151 MAIL ADDRESS: STREET 1: 3100 MAIN STREET STREET 2: SUITE 900 CITY: HOUSTON STATE: TX ZIP: 77002 8-K 1 a09-5400_18k.htm 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): February 12, 2009

 

PROS Holdings, Inc.

(Exact name of registrant as specified in its charter)

 

Delaware

 

333-141884

 

76-0168604

(State of incorporation or organization)

 

(Commission File
Number)

 

(I.R.S. Employer Identification No.)

 

 

 

 

 

3100 Main Street, Suite 900

 

 

Houston, TX, 77002

 

(713) 335-5151

(Address of principal executive offices)

 

(Registrant’s Telephone Number)

 

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:

 

o  Written communications pursuant to Rule 425 under the Securities Act (17CFR230.425)

 

o  Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17CFR240.14a-12)

 

o  Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17CFR240.14d-2(b))

 

o  Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17CFR240.13e-4(c))

 

 

 



 

Item 2.02. Results of Operations and Financial Condition.

 

On February 12, 2009, PROS Holdings, Inc (“the Company”) issued a press release announcing financial results for its fourth quarter and year ended December 31, 2008.  A copy of the press release, dated as of February 12, 2009, is furnished as Exhibit 99.1 to this Current Report on Form 8-K.

 

Use of Non-GAAP Financial Information

 

The Company provides non-GAAP measures of operating results per share in the attached press release. The presentation is intended to be a supplemental measure of performance and typically excludes stock-based compensation and certain one time charges that impact the comparability of one quarter to another.  The presentation is not intended to replace or to be displayed more prominently than the Company’s GAAP measures.  The Company appreciates that investors also need to analyze the Company’s results on a GAAP basis, so a reconciliation of the adjustments to GAAP results for the periods is included in the attached press release. In addition, an explanation of the ways in which the Company’s management uses these non-GAAP measures to evaluate its business, the substance behind the Company’s management’s decision to use these non-GAAP measures, and the substantive reasons why the Company’s management believes that these non-GAAP measures provide useful information to investors are included in the attached press release.

 

The information in the this Current Report, including the exhibits attached hereto, shall not be deemed to be “filed” for the purpose of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section.  The information contained herein and in the accompanying exhibit shall not be incorporated by reference into any registration statement or other document filed with the Securities and Exchange Commission by the Company, whether made before or after the date hereof, regardless of any general incorporation language in such filing, except as shall be expressly set forth by specific reference in such filing.

 

Item 9.01. Financial Statements and Exhibits

 

(d) Exhibits

 

99.1 Press release dated February 12, 2009.

 

2



 

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.

 

 

PROS HOLDINGS, INC.

 

 

Date: February 12, 2009

 

 

 

 

/s/ Charles H. Murphy

 

Charles H. Murphy

 

Chief Financial Officer and Executive Vice President

 

3


EX-99.1 2 a09-5400_1ex99d1.htm EX-99.1

Exhibit 99.1

 

 

PROS HOLDINGS REPORTS FOURTH QUARTER AND FULL YEAR 2008
FINANCIAL RESULTS

 

·                  Fourth quarter revenues of $19.8 million, an increase of 11% year-over-year

·                  Full year revenues of $75.6 million, an increase of 22% from the prior year

·                  Non-GAAP income from operations of $4.9 million, an increase of 10% year-over-year,  net income of $4.6 million or $0.17 per diluted share for the fourth quarter of 2008

·                  GAAP income from operations of $3.8 million,  net income of $3.6 million or $0.14 per diluted share for the fourth quarter of 2008

·                  Cash and cash equivalent of $52.0 million, no debt and $13.8 million of net cash provided by operations for the year, an increase of 38%

 

Houston, Texas — February 12, 2009 — PROS Holdings, Inc. (NYSE: PRO), a leading provider of pricing and revenue optimization science and software, today announced financial results for the fourth quarter and year ended December 31, 2008.

 

Revenues for the fourth quarter of 2008 were a record $19.8 million, an 11% increase over the fourth quarter of 2007, in line with the company’s guided range.  License and implementation revenues were $14.0 million in the quarter, an increase of 12% from a year ago, and maintenance revenue was $5.7 million, up 10% from the fourth quarter of 2007.  For the year ended December 31, 2008, revenue was $75.6 million, with 71% from license and implementation revenue and 29% from maintenance revenue.

 

Bert Winemiller, Chairman and CEO of PROS stated, “We are pleased with our financial performance in the fourth quarter of 2008. For the full year we are reporting results in line with or above expectations, with the strongest revenue, cash flow, and profit in our history. We believe this was a solid performance given the challenging economic environment in 2008. These results are validation of PROS’ proven business model of delivering high-ROI pricing and margin optimization software products to our customers and our revenue visibility based on our percentage of completion revenue recognition. Companies implement PROS pricing and margin optimization software as a strategic innovation and a risk mitigation initiative, particularly as these companies face unpredictable demand and volatile costs. PROS’ proven track record, proven processes, and proven solutions are the keys to our long-term success and drive our high level of customer satisfaction.”

 

For the quarter ended December 31, 2008 and 2007, PROS reported income from operations, in accordance with generally accepted accounting principles (“GAAP”), of $3.8 million for each of the periods.  GAAP net income in the quarter was $3.6 million, or $0.14 per diluted share, above expectations, compared with $3.5 million, or $0.13 per diluted share, in the fourth quarter of 2007.

 

For the quarter ended December 31, 2008, Non-GAAP income from operations was $4.9 million compared with $4.4 million for the same period in 2007.   Non-GAAP net income was $4.6 million, or $0.17 per diluted share, above expectations, compared with Non-GAAP net income of $4.0 million, or $0.15 per diluted share, in the fourth quarter of 2007.  These Non-GAAP results in the fourth quarter of 2008 and 2007 exclude $1.1 million and $0.7 million, respectively, of SFAS 123R stock-based compensation charges.

 



 

For the year ended December 31, 2008, income from operations, in accordance with GAAP was $13.9 million compared with $11.0 million for the year ended December 31, 2007.  GAAP net income for the year was $10.8 million, or $0.40 per diluted share, compared with $10.5 million, or $0.45 per diluted share, in 2007.   Cash flow from operations was $13.8 million for the year ended December 31, 2008, an increase of 38% from cash flow from operation of $10.0 million for the year ended December 31, 2007.

 

For the year ended December 31, 2008, Non-GAAP income from operations was $18.0 million compared with $12.6 million for the year ended December 31, 2007.  Non-GAAP net income for the year was $13.6 million, or $0.51 per diluted share, compared with $11.0 million, or $0.46 per diluted share, in 2007.  These Non-GAAP results for the year ended December 31, 2008 and 2007 exclude $4.0 million and $1.6 million, respectively, of SFAS 123R stock-based compensation charges.

 

On October 3, 2008, Congress passed the extension of the Research & Experimentation (“R&E”) tax credit.  The R&E tax credit is retroactive to January 1, 2008 and extends the credit until December 31, 2009.  As a result of the retroactive reinstatement of the R&E credit; we recorded the full benefit of the R&E credit in the fourth quarter of 2008 resulting in a fourth quarter effective tax rate of 9.0%.

 

The effective GAAP and Non-GAAP tax rate was approximately 9.0% and 28.5% for the three months and year ended December 31, 2008, respectively, compared to a GAAP and Non-GAAP tax rate of 19.7%  for the three months ended December 31, 2007 and GAAP and Non-GAAP effective tax rate 10.6% and 20.3%, respectively, for the year ended December 31, 2007.

 

Charles Murphy, Executive Vice President and CFO stated, “Given the continuing uncertainty of the global economic environment, we are very pleased with our operating results for the quarter and the year.  Our fourth quarter 2008 Non- GAAP operating income was $4.9 million and earnings per share was $0.17.   We are particularly pleased with our full year Non-GAAP operating margins of 23.8%.  The strength of our balance sheet positions us well going into 2009 with $52.0 million in cash, $41.7 million in working capital and no debt.  2008 was our 10th consecutive year of profitability and positive cash flow generation.”

 

The attached table provides a reconciliation of GAAP to Non-GAAP income from operations and net income as well as net income per share available to common stockholders for the fourth quarter and year ended December 31, 2008 and 2007.

 

Cash and cash equivalents were $52.0 million at the end of the December 31, 2008, an increase of $7.6 million from December 31, 2007.

 

For the three months ended December 31, 2008, the Company repurchased 284,445 shares for approximately $2.3 million.  Since the commencement of the Company’s stock repurchase program, the Company has repurchased 570,545 shares for approximately $5.0 million as of December 31, 2008.  At December 31, 2008, approximately $10.0 million remained available for the purchase of stock under this plan.

 

Financial Outlook

 

Based on information as of today, PROS is providing the following outlook for the first quarter of 2009:

 

First Quarter of Fiscal Year 2009:

 

·                  The Company expects total revenue in the range of $17.5 million to $18.0 million.

 

·                  The Company is projecting GAAP income from operations of $1.7 million to $2.3 million and GAAP diluted earnings per share of $0.05 to $0.07.

 

·                  The Company is projecting Non-GAAP income from operations of $2.8 million to $3.4 million and Non-GAAP diluted earnings per share of $0.08 to $0.10.  Non-GAAP income from operations for the first quarter excludes estimated SFAS 123(R) stock-based compensation charges of approximately $1.1

 

1



 

million.  Earnings per share are based on an estimated weighted average of 26.5 million diluted shares outstanding.

 

PROS remains positive about the Company’s long-term opportunities and believes 2008 was a good year.  However, as the Company enters 2009 with the global economy in recession, forecasting for the longer-term is considerably more challenging.  As such, PROS will not be providing full-year guidance at this time.

 

Conference Call

 

In conjunction with this announcement, PROS Holdings will host a conference call on February 12, 2009, at 4:30 p.m. (EST) to discuss the company’s financial results.  To access this call, dial (866) 825-3308 (domestic) or (617) 213-8062 (international).  The pass code for the call is 58184143.  Additionally, a live web cast of the conference call will be available in the “Investor Relations” section of the Company’s web site at www.prospricing.com.

 

Following the conference call, a replay will be available at (888) 286-8010 (domestic) or (617) 801-6888 (international).  The replay pass code is 37517530.  An archived web cast of this conference call will also be available in the “Investor Relations” section of the Company’s web site at www.prospricing.com.

 

About PROS

 

PROS Holdings, Inc. (NYSE: PRO) is a leading provider of pricing and revenue optimization software products, specializing in price analytics, price execution, and price optimization.  By using PROS’ software products, companies gain insight into their pricing strategies, identify pricing-based profit leaks, optimize their pricing decision making and improve their business processes and financial performance.  PROS’ software products implement advanced pricing science, which includes operations research, forecasting and statistics.  PROS high performance software architecture supports real-time high volume transaction processing and allows PROS to handle the processing and database requirements of the most sophisticated and largest customers, including customers with 100’s of simultaneous users and sub-second electronic transactions.  PROS provides professional services to configure its software products to meet the specific pricing needs of each customer.  PROS has implemented over 200 solutions across a range of industries in more than 40 countries.

 

Founded in 1985, PROS is headquartered in Houston, Texas.  Today, PROS has over 350 employees, more than 100 with advanced degrees and over 25 with Ph.D.s.  To learn more about PROS, please visit www.prospricing.com.

 

Forward-looking Statements

 

This press release contains forward-looking statements, including statements about PROS’ future financial performance, penetration and expansion into target markets, product development, the demand for PROS solutions, the performance of PROS solutions, and the predictability of the PROS business. The forward-looking statements contained in this press release are based upon PROS’ historical performance and its current plans, estimates and expectations and are not a representation that such plans, estimates or expectations will be achieved. Factors that could cause actual results to differ materially from those described herein include: (a) the risk that the continued slowdown in the economy has on PROS’ sales cycles, prospects’ and customers’ buying and spending decisions, (b) PROS’ ability to sell its solutions and successfully install and deliver the products and services at levels required to meet its future financial performance expectations, (c) PROS’ ability to develop and sell new products and product enhancements with the required functionality desired, (d) the ability of the market for enterprise pricing and revenue optimization  software to grow, (e) the ability of the PROS revenue model to continue to provide the level of predictability to the PROS business, (f) PROS’ ability to maintain its current level of gross margins, (g) PROS’ ability to maintain historical maintenance renewal rates, (h) PROS’ ability to deliver its solutions according to the acceptance criteria of its customers and the avoidance of dispute related thereto,  and (i) PROS’ successful implementation of its solutions without modification or negotiation of contractual arrangements.  Additional information relating to the uncertainty affecting the PROS business are contained in PROS’ filings with the Securities and Exchange Commission.  These forward-looking statements represent PROS’ expectations as of the date of this press release.  Subsequent events may cause these expectations to change, and PROS disclaims any

 

2



 

obligations to update or alter these forward-looking statements in the future, whether as a result of new information, future events or otherwise.

 

Non-GAAP Financial Measures

 

PROS has provided in this release certain financial information that has not been prepared in accordance with GAAP.  This information includes Non-GAAP income from operations, net income and diluted earnings per share.  PROS uses these Non-GAAP financial measures internally in analyzing its financial results and believes they are useful to investors, as a supplement to GAAP measures, in evaluating PROS’ ongoing operational performance.  PROS believes that the use of these Non-GAAP financial measures provides an additional tool for investors to use in evaluating ongoing operating results.   As noted, the Non-GAAP financial measures discussed above are stock-based compensation charges for the three months and year ended December 31, 2008 of $1.1 million and $4.0 million, respectively, pursuant to SFAS 123(R).

 

Non-GAAP financial measures should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with GAAP. Investors are encouraged to review the reconciliation of these Non-GAAP measures to their most directly comparable GAAP financial measure as detailed above.  A reconciliation of GAAP to the Non-GAAP financial measures has been provided in the tables included as part of this press release.

 

Investor Contact:
PROS Investor Relations
Tel: 713-335-5879
e-mail: ir@PROSpricing.com

 

Media Contact:
PROS Corporate Communications
Tel: 713-335-5197
e-mail: corpcomm@PROSpricing.com

 

3



 

PROS HOLDINGS, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Dollars in thousands)

(Unaudited)

 

 

 

December 31,

 

 

 

2008

 

2007

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

51,979

 

$

44,378

 

Accounts and unbilled receivables, net of allowance of $1,900 and $1,550 respectively

 

16,179

 

14,896

 

Prepaid expenses and other current assets

 

3,238

 

4,050

 

Total current assets

 

71,396

 

63,324

 

Property and equipment, net

 

2,901

 

3,063

 

Other long term assets, net

 

2,297

 

2,593

 

Total assets

 

$

76,594

 

$

68,980

 

 

 

 

 

 

 

Liabilities and stockholders’ equity:

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

1,088

 

$

1,466

 

Accrued liabilities

 

2,920

 

2,904

 

Accrued payroll and other employee benefits

 

4,493

 

4,778

 

Deferred revenue

 

16,288

 

20,259

 

Other current liabilities

 

4,866

 

 

Total current liabilities

 

29,655

 

29,407

 

Long-term deferred revenue

 

3,187

 

5,885

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

Common stock, $0.001 par value, 75,000,000 shares authorized, 30,095,846 and 29,926,529 shares issued, respectively, 25,678,261 and 26,079,489 shares outstanding respectively

 

30

 

30

 

Additional paid-in capital

 

57,668

 

53,361

 

Treasury stock, 4,417,585 and 3,847,040, respectively, common shares at cost

 

(13,938

)

(8,938

)

Accumulated deficit

 

(8

)

(10,765

)

Total stockholders’ equity

 

43,752

 

33,688

 

Total liabilities and stockholders’ equity

 

$

76,594

 

$

68,980

 

 

4



 

PROS HOLDINGS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - GAAP

(Dollars in thousands, except per share data)

(Unaudited)

 

 

 

For the Three Months
Ended December 31,

 

For the Year Ended December 31,

 

 

 

2008

 

2007

 

2008

 

2007

 

 

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

 

 

License and implementation

 

$

14,043

 

$

12,582

 

$

53,923

 

$

43,159

 

Maintenance and support

 

5,722

 

5,201

 

21,665

 

18,920

 

Total revenue

 

19,765

 

17,783

 

75,588

 

62,079

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue:

 

 

 

 

 

 

 

 

 

License and implementation

 

4,072

 

3,538

 

14,894

 

13,227

 

Maintenance and support

 

1,063

 

1,264

 

4,358

 

4,717

 

Total cost of revenue

 

5,135

 

4,802

 

19,252

 

17,944

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

14,630

 

12,981

 

56,336

 

44,135

 

Gross margin

 

74.0

%

73.0

%

74.5

%

71.1

%

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Selling, general and administrative

 

5,589

 

4,763

 

22,094

 

16,292

 

Research and development

 

5,236

 

4,443

 

20,309

 

16,837

 

Total operating expenses

 

10,825

 

9,206

 

42,403

 

33,129

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

3,805

 

3,775

 

13,933

 

11,006

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

Interest income

 

127

 

523

 

1,112

 

1,623

 

Interest expense

 

 

 

 

(869

)

Income before income tax provision

 

3,932

 

4,298

 

15,045

 

11,760

 

Income tax provision

 

347

 

845

 

4,288

 

1,243

 

Net income

 

3,585

 

3,453

 

10,757

 

10,517

 

 

 

 

 

 

 

 

 

 

 

Accretion of preferred stock

 

 

 

 

(82

)

 

 

 

 

 

 

 

 

 

 

Net earnings attributable to common stockholders

 

$

3,585

 

$

3,453

 

$

10,757

 

$

10,435

 

 

 

 

 

 

 

 

 

 

 

Net earnings attributable to common stockholders per share:

 

 

 

 

 

 

 

 

 

Basic

 

$

0.14

 

$

0.13

 

$

0.41

 

$

0.45

 

Diluted

 

$

0.14

 

$

0.13

 

$

0.40

 

$

0.45

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares:

 

 

 

 

 

 

 

 

 

Basic

 

25,919,422

 

25,989,277

 

26,120,613

 

23,026,163

 

Diluted

 

26,236,828

 

26,656,433

 

26,569,074

 

23,433,981

 

 

5



 

PROS HOLDINGS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - RECONCILIATION

OF GAAP TO NON-GAAP

(Dollars in thousands, except per share data)

(Unaudited)

 

 

 

For the Three Months
Ended December 31,

 

For the Year Ended December 31,

 

 

 

2008

 

2007

 

2008

 

2007

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

3,585

 

$

3,453

 

$

10,757

 

$

10,517

 

 

 

 

 

 

 

 

 

 

 

GAAP SFAS 123(R) (Non-Cash Compensation):

 

 

 

 

 

 

 

 

 

Cost of revenue

 

147

 

99

 

611

 

257

 

Selling, general and administrative

 

582

 

299

 

2,145

 

803

 

Research and development

 

356

 

271

 

1,266

 

541

 

Total operating expenses

 

1,085

 

669

 

4,022

 

1,601

 

 

 

 

 

 

 

 

 

 

 

Deferred loan costs

 

 

 

 

397

 

 

 

 

 

 

 

 

 

 

 

Tax impact of SFAS 123(R)  and deferred loan costs

 

(103

)

(132

)

(1,146

)

(411

)

Tax impact of valuation allowance

 

 

 

 

(1,137

)

Total Non-GAAP tax impact

 

(103

)

(132

)

(1,146

)

(1,548

)

 

 

 

 

 

 

 

 

 

 

Non-GAAP net income

 

4,567

 

3,990

 

13,633

 

10,967

 

 

 

 

 

 

 

 

 

 

 

Accretion of preferred stock

 

 

 

 

(82

)

 

 

 

 

 

 

 

 

 

 

Non-GAAP net earnings attributable to common stockholders

 

$

4,567

 

$

3,990

 

$

13,633

 

$

10,885

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.18

 

$

0.15

 

$

0.52

 

$

0.47

 

Diluted

 

$

0.17

 

$

0.15

 

$

0.51

 

$

0.46

 

 

 

 

 

 

 

 

 

 

 

Shares used in computing net income per common share:

 

 

 

 

 

 

 

 

 

Basic

 

25,919,422

 

25,989,277

 

26,120,613

 

23,026,163

 

Diluted

 

26,236,828

 

26,656,433

 

26,569,074

 

23,433,981

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

$

3,805

 

$

3,775

 

$

13,933

 

$

11,006

 

 

 

 

 

 

 

 

 

 

 

GAAP SFAS 123(R)  (Non-Cash Compensation):

 

1,085

 

669

 

4,022

 

1,601

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP income from operations

 

$

4,890

 

$

4,444

 

$

17,955

 

$

12,607

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP income from operations %

 

24.7

%

25.0

%

23.8

%

20.3

%

 

 

 

 

 

 

 

 

 

 

GAAP - gross profit

 

$

14,630

 

$

12,981

 

$

56,336

 

$

44,135

 

 

 

 

 

 

 

 

 

 

 

GAAP SFAS 123(R)  (Non-Cash Compensation):

 

147

 

99

 

611

 

257

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP gross profit

 

$

14,777

 

$

13,080

 

$

56,947

 

$

44,392

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP gross margin

 

74.7

%

73.6

%

75.3

%

71.5

%

 

6



 

PROS HOLDINGS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollars in thousands)

(Unaudited)

 

 

 

For the Year Ended December 31,

 

 

 

2008

 

2007

 

 

 

 

 

 

 

Operating activities:

 

 

 

 

 

Net income

 

$

10,757

 

$

10,517

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

Depreciation and amortization

 

1,363

 

1,182

 

Noncash compensation

 

4,021

 

1,601

 

Deferred income taxes

 

(821

)

(1,871

)

Deferred financing costs

 

 

418

 

Provision for doubtful accounts, net

 

198

 

360

 

Changes in operating assets and liabilities:

 

 

 

 

 

Accounts receivable

 

(579

)

(183

)

Unbilled receivables

 

(1,064

)

(1,284

)

Prepaid expenses and other

 

860

 

(427

)

Accounts payable, accrued liabilities, accrued contract labor and accrued payroll

 

(340

)

(221

)

Deferred revenue

 

(572

)

(68

)

Net cash provided by operating activities

 

13,823

 

10,024

 

 

 

 

 

 

 

Investing activities:

 

 

 

 

 

Purchases of property and equipment

 

(1,208

)

(1,678

)

Net cash used in investing activities

 

(1,208

)

(1,678

)

 

 

 

 

 

 

Financing activities:

 

 

 

 

 

Proceeds from long-term debt

 

 

20,000

 

Proceeds from initial public offering, net of underwriters’ costs

 

 

52,365

 

Proceeds from follow on offering

 

 

1,028

 

Dividend on common stock

 

 

(41,328

)

Payments on long-term debt

 

 

(20,000

)

Redemption of redeemable preferred stock

 

 

(17,365

)

Proceeds from the exercise of stock options

 

286

 

709

 

Exercise of stock warrants

 

 

410

 

Initial public offering costs

 

 

(1,793

)

Secondary offering costs

 

(300

)

(116

)

Purchase of treasury stock

 

(5,000

)

 

Deferred loan costs

 

 

(418

)

Net cash used in financing activities

 

(5,014

)

(6,508

)

Net increase (decrease) in cash and cash equivalents

 

7,601

 

1,838

 

Cash and cash equivalents:

 

 

 

 

 

Beginning of period

 

44,378

 

42,540

 

End of period

 

$

51,979

 

$

44,378

 

 

7


GRAPHIC 3 g54001mni001.jpg GRAPHIC begin 644 g54001mni001.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_VP!#``H'!P@'!@H("`@+"@H+#A@0#@T- M#AT5%A$8(Q\E)"(?(B$F*S7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0`'P$``P$!`0$! M`0$!`0````````$"`P0%!@<("0H+_\0`M1$``@$"!`0#!`<%!`0``0)W``$" M`Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P#,_P"$K\0_ M]!J\_P"_IH_X2OQ#_P!!J\_[^FLFO9?#OAC0[GPYIT\^E6TDLELC.[)DL2!D MFO;K2IT4FXGETE.H[)GFD?C'Q'&05UFY./[Q#?S%;6F_$_6;5P+^*&]B[\>6 M_P"8X_2NYN_`?AN[0J=,2$G^.%BA%>=>+O!<_AIEN89#<6,C;0Y'S1GL&_QK M&%3#UGRN-F:2A6IZIGJ6A>(=/\0V7VFQD)*\21-P\9]"/ZUQ'Q'UO5=-U^"& MQU"XMHVM@Q6-\`G<>:Y/PMK,NAZ_;72L1$S".=>S(3S^77\*WOBI_P`C);?] M>@_]":HAAU3Q"71E2K.=)OJ8'_"5^(?^@U>?]_32KXM\0J>-:N_QDS6_\-=* ML-4O+]+^TBN5CC0J)%SM.3TKOV\'^'6&#HUKCV3%:5:]*G+E<284JDX\RD>6 M6WCWQ-;,#_:)F']V:-6!_2NP\._$R"^N$M-7A2UDH(X(HC&AB$^568G* MK1>KNCZ+'(IDTT=O$TLSK'&@W,['`4>I-PD*K^0P*E\.>'+SQ)?_9K; M"1I@S3,/EC']3Z"O6-(\$Z%I$:[+-+B8#F:X`=B?QX'X5W2E0P_NI79RQ56M MJW9'BHO;@'<+N8>_FG_&M*Q\6:]IS`V^JW!`_@E;S%/X-FO<#8697:;2`KZ& M,8KGM<^'^BZM$S6\*V-S_#)",*3[KT-2L93EI.)3PTXZQ9F>&_B5;WLJ6FLQ MI:S-PLZ?ZMC[_P!W^5=V""`0<@]Z^?M7TF[T74)+&]CVR)T(Y5U[$>U=[\-_ M%3RD:%>R%F52!U3\.HJ,1AHJ/M*>Q5&N^;DGN=GKFN6>@:<][>-A1PB M+]Z1NP%>4ZQ\0-=U21A#<&Q@_AC@.#CW;J?TJQ\3-3>[\3&S+?N;*,*%SQN8 M9)_D/PI/!OA2'4&EU/6U:WTVW4$&4^6LI]R&M-BFU2SCD2VC5D:=05.T<$9KU<;C`BR,_W MLC'ZU8N/%>@6T9DDU>TP/[LH8_D*\Y\;>-UU]!I^GJR62MN=W&&E(Z<=@*XJ M%&*4\+3W4KV;7/GJJX60+MP3['UKJ#\7(L'&BR9[9N!_A7'B:%2=5N M*T.FC5A&"39Z&2`,D\5X)XBNH;WQ'J-S;D&*2X8H1W&>OXUL:]\0M6UF![:- M4LK=QAUB)+,/0MZ?2J/AWPEJ7B&X411-!:9^>Y=<*!_L_P!XUKAZ7L$YU'8S MK5/:M1@=5X0O)-#^'.IZF>"97\G/=L!0?S_E7G1+,23EF)Y]2:]2^(%O!I'@ M:VTVT79")DC`]0`3S[Y&:\[T"!;SQ#IULW(DN4!^F:TP\DXRJ]R*R:<8'LOA M+1$T+0+>UV@3.OF3MCDN>OY=/PK:HJ&ZOK2QC\R[NH;=/[TL@0?K7CRDY.[/ M2225D3TE/.D\C0=`EGD/"M<-R? M^`+DG\Z0SM/'_AUMKJ?O+_7\*X6W\/KX:N;?4M?UVRT=H M'$BQ;_,F..>%'_UZ@(^+OC,8(DTFUPQ_Z&:\DG:1KA_.=GDW'_"?0KJV=4U6 MRMVCA9C@2*K$;">W08/;\:\>U#3[S2;V2RO[:2VN(SAXY%P1_B/>L6V]S1)+ M8^G/"W@+P[X5C5]/M!+<$7C5]34874;L`=A.W^-> MG:/\*_$VLZ)9:I#XJ*+>0),$=Y*,G'.+8G^;UP/C[P>/!6LP:<+XWG MFVXF,ACV8)8C&,GTKGC5E&?/?4WE3BX\O0[U_!ME`,W7B[1(O7]^/\:JOI'A M>W8BX\ M$8L;VU"8_P"W.!_)16OUNMW,_J]/L<@+OP!I\ZR_\)9>321G*FWLR.?8D8KI M'^.7AJT@2.&VU*[95QO:-$W>_7^E8WQ-^%^DZ'X6&J:#:O$UK(#, M\GL7UM#(9[F.WT?2]*L))7"1K!; M#<2>`,DXKUOQYX?MM4^'VI6VGVT*D0B>(0H%#%,,,8]0#^=?,DG>%]G:?;6B^D,07^57:*`(YY5@@DF&>-XIHFVLC@JRD=B.U?9%>.?'G0+5+:QU^& M-4N&E^SS$#'F#!*D^XP1^/M0!?\`@]X]N-;B?0-6F,MY;IOMYG/S2QC@@GN1 MQSW'THKR3P7J4VD>*K.]@)WQ^8.#C.48?UHH`PJ^KO`O_(AZ%_UX0_\`H`KY M3\J3_GFWY5]6>!@1X$T,$8/V"'_T`4`;U%%%`!7@'QY_Y'.S_P"O%?\`T-Z] M_KP+X[H[>,K/:K'_`$%>@_VWH`N_L_\`_(4UG_KC%_Z$U>X5XC\`$9=4UGF8A;)R6C_@/Y97\*\H^)W@R7PIXCDDAB/\`9MZQDMF`X4]2GU'\L5!\ M./$4OA;Q?:W4F];2<^1WE'XJ>S*> MQ'K0!\^_#?XB2^#;UK6[5YM*N6S*B\M$W3>O]1WKZ$TG6],UVS6[TN^ANHF& MT&5Y]+C?5;'J#$O[U!_M)W^H_2N%CFO=-N28Y)[2 M=3@E28V']:`/L.LCQ#XJT;PQ:&XU6^CAP/EB!S(_LJ]3_*OF-O&'B9XO*;Q! MJ13T^UO_`(U0BBOM4NML4=Q>7#GHJM([?S-`&[XY\:WGC76?M4JF&UA!6VM\ MYV+ZGU8]_P`/2NJ^#'@R34]87Q%>1$6=BW[CUNIDWQQS/MW#..">.HZ5HJZNH9&#*>A!R#7@_QPL=2G\6178L; MEK..T2-9Q&2F*)D33M.E\IC\US*"D2^^X]?H,F@#2^%>A-KOC6! M&3-O;Q223-C@#:5'ZL**]T\#>";+P5HYM86\ZZF(:YN",%V[`>BCL**`.B\B M+_GDG_?(IX``P!@#L***`%HHHH`*88T.E%%``>E5+W2].U!/\`3;"VNN/^6T*O M_,444`<]!X7\/&^(_L'3>O\`SZ1^WM72VMA9V";+.T@ME_NPQA!^E%%`%BBB MB@!"`<@C(/:L+6?#NAW$1EFT:PED)Y9[5"?S(HHH`72?#FA01++#HNGQR#HR 86J`C\<5M@!<```#@`=J**`'4444`?__9 ` end
-----END PRIVACY-ENHANCED MESSAGE-----