UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K/A
(Amendment No.2)
CURRENT REPORT
Pursuant to Section 13 OR 15(d) of The
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): March 30, 2012
VERISK ANALYTICS, INC.
(Exact name of registrant as specified in its charter)
Delaware | 001-34480 | 26-2994223 | ||
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) | ||
545 Washington Boulevard, Jersey City, NJ | 07310 | |||
(Address of principal executive offices) | (Zip Code) |
Registrants telephone number, including area code: (201) 469-2000
(Former name or former address, if changed since last report.)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Explanatory Note:
On March 30, 2012, Verisk Analytics, Inc. (the Company) filed a Current Report on Form 8-K (the Initial Form 8-K) disclosing that the Company completed its acquisition of MediConnect Global, Inc. (MediConnect) pursuant to the Agreement and Plan of Merger (the Merger Agreement) dated March 23, 2012 by and among the Company, its wholly-owned indirect subsidiary MI6 Acquisition, Inc. (Merger Sub), MediConnect and MCG Securityholders Representative, LLC, as the securityholders representative.
Item 9.01(a) and (b) of the Initial Form 8-K did not include the historical financial statements of MediConnect or the unaudited pro forma information of the Company and instead contained an undertaking to subsequently file the historical financial statements of MediConnect and furnish the unaudited consolidated pro forma information of the Company. On May 31, 2012, the Company filed a Current Report on Form 8-K/A (the Amended Form 8-K) to amend Item 9.01 of the Initial Form 8-K by including (i) the audited consolidated financial statements of MediConnect for the years ended March 31, 2011 and 2010, (ii) the unaudited reviewed consolidated financial statements of MediConnect for the period ended December 31, 2011 and (iii) the unaudited pro forma condensed consolidated financial statements of the Company for the year ended December 31, 2011. In the Amended Form 8-K, the Company inadvertently omitted the filing of the unaudited consolidated financial statements of MediConnect for the period ended December 31, 2010.
The Company hereby further amends and supplements the Initial Form 8-K by filing this Current Report on Form 8-K/A to include the unaudited consolidated financial statements of MediConnect for the period ended December 31, 2010.
Item 9.01 | Financial Statements and Exhibits |
(a) Financial Statements of Business Acquired
The following financial statements of MediConnect Global, Inc. are filed as an exhibit hereto:
99.4 | Unaudited consolidated financial statements of MediConnect Global, Inc. for the period ended December 31, 2010 |
(d) Exhibits
Exhibit No. |
Description | |
99.4 | Unaudited consolidated financial statements of MediConnect Global, Inc. for the period ended December 31, 2010 |
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.
VERISK ANALYTICS, INC. | ||||||
Date: September 13, 2012 | By: | /s/ Kenneth E. Thompson | ||||
Name: Kenneth E. Thompson | ||||||
Title: Executive Vice President, General Counsel and Corporate Secretary |
Exhibit 99.4
MEDICONNECT GLOBAL, INC.
Table of Contents
Page | ||||
Consolidated Financial Statements |
||||
Consolidated Balance Sheet |
1 | |||
Consolidated Statement of Income |
2 | |||
Consolidated Statement of Changes in Stockholders Equity |
3 | |||
Consolidated Statement of Cash Flows |
4 | |||
Notes to Consolidated Financial Statements |
5 |
MEDICONNECT GLOBAL, INC.
Consolidated Balance Sheet
December 31, 2010
(Unaudited)
Assets | ||||
Current assets |
||||
Cash and cash equivalents |
$ | 13,567,354 | ||
Accounts receivable, net of allowance for doubtful accounts of $353,111 |
6,043,021 | |||
Prepaid expenses and other current receivables |
577,394 | |||
Unbilled revenue |
358,643 | |||
Deferred tax assets |
276,857 | |||
|
|
|||
Total current assets |
20,823,269 | |||
|
|
|||
Non-current assets |
||||
Goodwill and intangible assets, net |
10,480,857 | |||
Property and equipment, net |
3,821,328 | |||
Other assets |
96,438 | |||
|
|
|||
Total non-current assets |
14,398,623 | |||
|
|
|||
Total assets |
$ | 35,221,892 | ||
|
|
|||
Liabilities and Stockholders Equity | ||||
Current liabilities |
||||
Accounts payabletrade |
$ | 2,035,424 | ||
Accrued expenses |
1,131,072 | |||
Deferred revenue |
1,012,500 | |||
Current income taxes payable |
691,250 | |||
Accrued compensation |
504,831 | |||
Customer deposits |
115,902 | |||
Current portion of deferred rent |
85,086 | |||
Current portion of long-term debt |
1,512,308 | |||
Current portion of capital lease obligations |
105,389 | |||
|
|
|||
Total current liabilities |
7,193,762 | |||
|
|
|||
Non-current liabilities |
||||
Deferred rent, less current portion |
238,171 | |||
Deferred tax liability |
1,067,048 | |||
Capital lease obligations, less current portion |
119,429 | |||
Long-term debt, less current portion |
4,628,513 | |||
|
|
|||
Total non-current liabilities |
6,053,161 | |||
|
|
|||
Total liabilities |
13,246,923 | |||
|
|
|||
Commitments and contingencies |
||||
Stockholders equity |
||||
Common stock, $0.001 par value, 20,000,000 authorized, 8,508,124 shares issued and outstanding |
8,508 | |||
Additional paid-in capital |
22,599,144 | |||
Treasury stock, cost of 3,800,870 shares |
(8,355,760 | ) | ||
Retained earnings |
7,723,077 | |||
|
|
|||
Total stockholders equity |
21,974,969 | |||
|
|
|||
Total liabilities and stockholders equity |
$ | 35,221,892 | ||
|
|
See notes to consolidated financial statements.
- 1 -
MEDICONNECT GLOBAL, INC.
Consolidated Statement of Income
For the Nine Months Ended December 31, 2010
(Unaudited)
Service fee revenue |
$ | 24,663,404 | ||
Provider fee revenue |
10,944,090 | |||
|
|
|||
Total revenues |
35,607,494 | |||
|
|
|||
Operating expenses |
||||
Provider fees |
10,828,398 | |||
Cost of revenues |
9,249,216 | |||
Administrative costs and supplies |
4,623,649 | |||
Sales and marketing |
918,711 | |||
Research and development |
623,543 | |||
|
|
|||
Total operating expenses |
26,243,517 | |||
|
|
|||
Income from operations |
9,363,977 | |||
|
|
|||
Other (expense) income |
||||
Interest expense |
(123,322 | ) | ||
Interest income |
9,562 | |||
Other income |
52,600 | |||
|
|
|||
Total other expense |
(61,160 | ) | ||
|
|
|||
Income before taxes |
9,302,817 | |||
Income tax expense |
3,268,654 | |||
|
|
|||
Net income |
$ | 6,034,163 | ||
|
|
See notes to consolidated financial statements.
- 2 -
MEDICONNECT GLOBAL, INC.
Consolidated Statement of Changes in Stockholders Equity
For the Nine Months Ended December 31, 2010
(Unaudited)
Accumulated | ||||||||||||||||||||||||||||||||
Additional | Other | Total | ||||||||||||||||||||||||||||||
Common Stock | Paid-In | Retained | Comprehensive | Treasury Stock | Stockholders | |||||||||||||||||||||||||||
Shares | Amount | Capital | Earnings | Income | Shares | Amount | Equity | |||||||||||||||||||||||||
BalanceMarch 31, 2010 (audited) |
12,302,118 | $ | 12,302 | $ | 22,451,425 | $ | 1,688,914 | $ | 220,001 | | $ | | $ | 24,372,642 | ||||||||||||||||||
Stock-based compensation |
| | 124,959 | | | | | 124,959 | ||||||||||||||||||||||||
Accretion of restricted stock issued to employees for service |
6,876 | 7 | 18,959 | | | | | 18,966 | ||||||||||||||||||||||||
Purchase of treasury stock |
(3,800,870 | ) | (3,801 | ) | 3,801 | | | 3,800,870 | (8,355,760 | ) | (8,355,760 | ) | ||||||||||||||||||||
Foreign currency translation adjustment |
| | | | (220,001 | ) | | | (220,001 | ) | ||||||||||||||||||||||
Net income |
| | | 6,034,163 | | | | 6,034,163 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
BalanceDecember 31, 2010 (reviewed) |
8,508,124 | $ | 8,508 | $ | 22,599,144 | $ | 7,723,077 | $ | | 3,800,870 | $ | (8,355,760 | ) | $ | 21,974,969 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to consolidated financial statements.
- 3 -
MEDICONNECT GLOBAL, INC.
Consolidated Statement of Cash Flows
For the Nine Months Ended December 31, 2010
(Unaudited)
Cash flows from operating activities |
||||
Net income |
$ | 6,034,163 | ||
Adjustments to reconcile net income to net cash provided by operating activities |
||||
Stock option expense |
124,959 | |||
Depreciation and amortization |
1,661,704 | |||
Stock issued for services |
18,966 | |||
Bad debt expense |
161,001 | |||
Non-cash interest expense |
57,539 | |||
Changes in assets and liabilities |
||||
Accounts receivable |
1,940,996 | |||
Prepaid expenses and other current assets |
282,666 | |||
Unbilled revenue |
154,357 | |||
Accounts payabletrade |
(829,304 | ) | ||
Accrued expenses and other |
2,033,698 | |||
|
|
|||
Net cash provided by operating activities |
11,640,745 | |||
|
|
|||
Cash flows from investing activities |
||||
Purchases of property and equipment, including capitalized software costs |
(908,619 | ) | ||
Proceeds from sale of equipment |
50,000 | |||
|
|
|||
Net cash used in investing activities |
(858,619 | ) | ||
|
|
|||
Cash flows from financing activities |
||||
Purchase of treasury stock |
(2,716,177 | ) | ||
Principal payments on long-term debt |
(1,082,854 | ) | ||
Payments on capital lease obligations |
(68,925 | ) | ||
|
|
|||
Net cash used in financing activities |
(3,867,956 | ) | ||
|
|
|||
Effects of exchange rate changes on cash |
(220,001 | ) | ||
|
|
|||
Net increase in cash and cash equivalents |
6,694,169 | |||
Cash and cash equivalentsbeginning of year |
6,873,185 | |||
|
|
|||
Cash and cash equivalentsend of year |
$ | 13,567,354 | ||
|
|
|||
Supplemental disclosure of cash flow information: |
||||
Cash paid for interest for the nine-month period ended December 31, 2010 was $65,783. |
||||
Cash paid for income taxes for the nine-month period ended December 31, 2010 was $2,165,000. |
Supplemental disclosure of non-cash activity:
During the nine-month period ended December 31, 2010, the Company purchased 3,800,870 shares of treasury stock in exchange for $2,716,177 of cash and a note payable of $5,639,583, net of the related debt discount of $828,562.
For the nine months ended December 31, 2010, the Company acquired $526,553 of equipment under a term loan.
See notes to consolidated financial statements.
- 4 -
MEDICONNECT GLOBAL, INC.
Notes to Consolidated Financial Statements
(Unaudited)
Note 1Description of Business and Summary of Significant Accounting Policies
MediConnect Global, Inc., a Delaware corporation, was established on June 26, 2006. MediConnect Global, Inc. provides data retrieval and transmission services for customers, which primarily consist of retrieving and transmitting medical records worldwide for health insurance companies, life insurance companies, law firms, and medical service providers. MediConnect Global, Inc.s operations are primarily located in the United States, with some outsourced operations located in India.
Principles of Consolidation
The accompanying consolidated financial statements include the accounts of MediConnect Global, Inc. and its wholly owned subsidiaries, MediConnect.Net, Inc. and Globerian, Inc. (collectively, the Company).
Cash and Cash Equivalents
The Company considers all highly liquid instruments purchased with an original maturity of three months or less to be cash equivalents. The Company continually monitors its positions with, and the credit quality of, the financial institutions with which it invests. As of the consolidated balance sheet date, and periodically throughout the nine-month period, the Company has maintained balances in various operating accounts in excess of federally insured limits.
Receivables and Concentrations of Credit Risk
The Company grants credit in the normal course of business to customers in the United States. The Company periodically performs credit analysis and monitors the financial condition of its customers to reduce credit risk. The Company uses historical experience coupled with a review of current status of existing receivables to establish an allowance for doubtful accounts. The allowance for doubtful accounts is continually reviewed and adjusted to maintain the allowance at an amount considered adequate to cover future losses.
Revenue/Unbilled Revenue
The Company charges customers a minimum fee if an order is canceled. Therefore, the Company records the minimum fee as revenue once an order is placed as i) the fee is fixed or determinable, ii) evidence of an arrangement exists, iii) service has occurred, and iv) collectibility is reasonably assured. The Company records revenue that has been earned but not billed as unbilled revenue in the accompanying consolidated balance sheet.
The Company passes fees charged by medical service providers directly on to its clients. Management has determined that the Company acts as a principal and, therefore, records the provider fees and revenue on a gross basis. This is principally due to the fact that the Company maintains the credit risk with the providers and the Company has determined that they are the primary obligor. The fees and related expenses are recorded as incurred.
- 5 -
MEDICONNECT GLOBAL, INC.
Notes to Consolidated Financial Statements
(Unaudited)
Note 1Description of Business and Summary of Significant Accounting Policies (continued)
Property and Equipment, Including Capitalized Software Costs
Property and equipment are stated at cost. Depreciation is provided utilizing the straight-line method over the estimated useful lives for owned assets, ranging from three to seven years, or the shorter of the useful life or related lease term for leasehold improvements.
The Company accounts for costs incurred in the development of computer software as software research and development costs until the preliminary project stage is completed. Direct costs incurred in the development of software are capitalized once the preliminary project stage is completed, management has committed to funding the project, and completion and use of the software for its intended use is probable. The Company ceases capitalization of development costs once the software has been substantially completed and is ready for its intended use. During the nine months ended December 31, 2010, the Company capitalized approximately $999,000.
Goodwill and Intangible Assets
Goodwill represents the excess of fair value over the net assets of the business acquired. Goodwill is not amortized but, rather, evaluated for impairment annually. Intangible assets are amortized over their estimated useful lives, ranging from one to thirteen years. In addition, amortized intangible assets are reviewed for impairment when indicators of impairment exist. No impairment expense was recognized during the nine months ended December 31, 2010.
Long-Lived Assets
The Company reviews its long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of the asset may not be recovered. The Company looks primarily to the undiscounted future cash flows in its assessment of whether or not long-lived assets have been impaired. No impairment expense was recognized during the nine months ended December 31, 2010.
Use of Estimates
The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosures of contingent assets and liabilities at the date of the consolidated financial statements, and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Stock-Based Compensation
The Company accounts for stock-based compensation arrangements for employees and non-employees. The Company recognizes expenses for employee services received in exchange for stock-based awards on the grant-date fair value of the shares awarded and recognizes compensation expense over the vesting periods of such awards, net of estimated forfeitures. The Company accounts for stock-based awards to non-employees based on the fair value at the commitment date and recognizes the expense over the related service period.
- 6 -
MEDICONNECT GLOBAL, INC.
Notes to Consolidated Financial Statements
(Unaudited)
Note 1Description of Business and Summary of Significant Accounting Policies (continued)
Income Taxes
The Company uses the liability method of accounting for income taxes. Under this method, the Company recognizes deferred tax liabilities and assets based on the differences between the tax basis of assets and liabilities and their reported amounts in the consolidated financial statements that will result in taxable or deductible amounts in future years. The Company establishes a valuation allowance for all deferred tax assets for which there is uncertainty regarding realization.
The Company accounts for any uncertainty in income taxes by recognizing the tax benefit from uncertain tax positions only if it is more likely than not that the tax position will be sustained on examination by the taxing authorities, based on the technical merits of the position. The application of income tax law is inherently complex. Laws and regulations in this area are voluminous and often ambiguous. As such, the Company is required to make many subjective assumptions and judgments surrounding income tax exposures. Interpretations of and guidance surrounding income tax law and regulations change over time and may result in changes to its subjective assumptions and judgments, which can materially affect amounts recognized in its consolidated balance sheet and consolidated statement of income. As of December 31, 2010, the Company has determined that there are not any uncertain tax positions taken. Tax years subject to review are 2008 forward for both federal and state returns.
Fair Value
The Company accounts for certain assets and liabilities that are required to be recorded at fair value on a recurring basis under a framework for measuring fair value, which requires enhanced disclosures about fair value measurements. This framework requires disclosure about how fair value is determined for assets and liabilities and establishes a hierarchy for which these assets and liabilities must be grouped, based on significant levels of inputs as follows:
Level 1: | Quoted prices in active markets for identical assets or liabilities; |
Level 2: | Quoted prices in active markets for similar assets and liabilities and inputs that are observable for the asset or liability; or |
Level 3: | Unobservable inputs in which there is little or no market data, which requires the reporting entity to develop its own assumptions. |
The determination of where assets and liabilities fall within this hierarchy is based upon the lowest level of input that is significant to the fair value measurement.
Comprehensive Income
The Company reported and displayed comprehensive income and its components in a full set of general-purpose consolidated financial statements. The operations of Globerian Pvt. Ltd. were shut down in March 2010 and the legal ownership of the entity was sold to an existing stockholder in October 2010 for an immaterial amount. A such, all currency translation adjustments were realized as of the nine months ended December 31, 2010.
- 7 -
MEDICONNECT GLOBAL, INC.
Notes to Consolidated Financial Statements
(Unaudited)
Note 2Purchase of Treasury Shares
In October 2010, the Company repurchased and placed into treasury 3,800,870 common shares from existing stockholders for $9,184,322. The Company paid $2,716,177 in cash at closing and signed two three-year, non-interest bearing promissory notes totaling $6,468,145 for the remaining balance. A portion of the treasury shares are held as collateral for the notes, and, if the Company defaults, the creditors have the right to sell the designated treasury shares in an effort to satisfy the note obligation. The notes have imputed interest (using a discount rate of 7%) of $828,562 that was recorded as a debt discount and that is being expensed using the effective interest method over the life of the notes.
Note 3Property and Equipment
Property and equipment consist of the following at December 31, 2010:
Software |
$ | 4,808,004 | ||
Computer hardware |
1,921,380 | |||
Furniture and equipment |
907,602 | |||
Leasehold improvements |
240,982 | |||
Vehicles |
17,990 | |||
|
|
|||
7,895,958 | ||||
Less accumulated depreciation |
(4,074,630 | ) | ||
|
|
|||
$ | 3,821,328 | |||
|
|
Depreciation expense for the nine months ended December 31, 2010 was $1,116,182. During the nine-month period ended December 31, 2010, the Company disposed of certain fixed assets with a book value of $50,000, for which the Company received proceeds of $50,000.
Note 4Goodwill and Intangible Assets
As of December 31, 2010, the Company has goodwill of $6,851,681. The following table represents intangible assets subject to amortization as of December 31, 2010:
Accumulated | Net Carrying | |||||||||||||||
Estimated Life | Gross Amount | Amortization | Amount | |||||||||||||
Technology |
10 years | $ | 5,300,000 | $ | (2,385,000 | ) | $ | 2,915,000 | ||||||||
Non-compete agreement |
1-3 years | 1,696,121 | (1,696,121 | ) | | |||||||||||
Brand name |
5 years | 600,000 | (540,000 | ) | 60,000 | |||||||||||
Customer relationships |
13 years | 1,000,000 | (346,154 | ) | 653,846 | |||||||||||
Other |
1-5 years | 142,198 | (141,868 | ) | 330 | |||||||||||
|
|
|
|
|
|
|||||||||||
$ | 8,738,319 | $ | (5,109,143 | ) | $ | 3,629,176 | ||||||||||
|
|
|
|
|
|
Amortization expense for the nine months ended December 31, 2010 was $545,522.
- 8 -
MEDICONNECT GLOBAL, INC.
Notes to Consolidated Financial Statements
(Unaudited)
Note 5Borrowings
Borrowings on long-term debt are summarized as follows at December 31, 2010:
Master loan security agreement for the purchase of capital equipment. All draws are secured by the equipment purchased. Payable in 36 monthly installments of $15,675. The loan accrues interest at an annual rate of 4.55% and matures in June 2013. |
$ | 443,699 | ||
Note payable, net of debt discount of $771,023 at December 31, 2010, to a former stockholder in quarterly installments of $404,259, including imputed interest of 7.23%, maturing in October, 2013, at which time all outstanding principle comes due. |
5,697,122 | |||
|
|
|||
Total borrowings |
6,140,821 | |||
Less current portion |
(l,512,308 | ) | ||
|
|
|||
$ | 4,628,513 | |||
|
|
Future maturities of long-term debt are summarized as follows:
Future Cash | Less Debt | |||||||||||
Year Ending December 31, |
Payments | Discount | Net Total | |||||||||
2011 |
$ | 1,788,495 | $ | (276,187 | ) | $ | 1,512,308 | |||||
2012 |
1,796,462 | (276,187 | ) | 1,520,275 | ||||||||
2013 |
3,326,887 | (218,649 | ) | 3,108,238 | ||||||||
|
|
|
|
|
|
|||||||
$ | 6,911,844 | $ | (771,023 | ) | $ | 6,140,821 | ||||||
|
|
|
|
|
|
In June 2010, the Companys revolving line-of-credit was renewed with a borrowing capacity of 80% of eligible accounts receivable as defined by the loan agreement up to a maximum borrowing capacity of $8,000,000. As of December 31, 2010, the amount available to borrow under the line-of-credit was approximately $3,034,000. The line-of-credit matures in June 2012 and is subject to certain financial and non-financial covenants. As of December 31, 2010, there were no borrowings against the line-of-credit.
In February 2012, the Company terminated the revolving line-of-credit. There was no fee for early termination of the agreement.
Note 6Capital Leases
The Company has acquired assets under the provisions of long-term leases. For financial reporting purposes, minimum lease payments relating to the assets have been capitalized. The leases expire between August 31, 2011 and August 31, 2013. Amortization of the leased property is included in depreciation expense.
- 9 -
MEDICONNECT GLOBAL, INC.
Notes to Consolidated Financial Statements
(Unaudited)
Note 6Capital Leases (continued)
The assets under capital lease have cost and accumulated amortization as follows December 31, 2010:
Computer hardware |
$ | 318,214 | ||
Furniture and equipment |
38,136 | |||
Software |
16,054 | |||
Less accumulated depreciation |
(l88,208 | ) | ||
|
|
|||
$ | 184,196 | |||
|
|
Maturities of capital lease obligations are as follows:
Year Ending December 31, |
||||
2011 |
$ | 127,481 | ||
2012 |
110,753 | |||
2013 |
17,428 | |||
|
|
|||
Total minimum lease payments |
255,662 | |||
Amount representing interest |
(30,844 | ) | ||
|
|
|||
Present value of net minimum lease payments |
224,818 | |||
Less current portion |
(105,389 | ) | ||
|
|
|||
Long-term capital lease obligation |
$ | 119,429 | ||
|
|
Note 7Stockholders Equity
Stock Options
Under the Companys 2006 Stock Plan (the Plan), as amended June 5, 2007, the Company is authorized to issue up to 1,750,000 shares of stock options. Options issued generally vest ratably over a four-year period. The Company estimates the value of options issued using the Black-Scholes option pricing model. The volatility rate for its common stock at the date of the grant is based on the historical volatility of comparable publicly-traded companies. The Company factors in expected retention rates combined with vesting periods to determine the average expected life. The risk-free interest rate is based on the U.S. Treasury Yield curve in effect at the time of the grant.
The Company has computed the fair value of certain options granted using the following weighted average assumptions during the nine months ended December 31, 2010:
Approximate risk-free rate |
1.14% - 2.69% | |
Expected dividend yield |
0.00% | |
Expected weighted average volatility |
28.17% - 29.62% | |
Expected weighted average life in years |
6 years | |
Weighted average stock price |
$3.05 |
- 10 -
MEDICONNECT GLOBAL, INC.
Notes to Consolidated Financial Statements
(Unaudited)
Note 7Stockholders Equity (continued)
Stock Options (continued)
The following table presents the activity for options outstanding:
Number of Shares |
Weighted Average Exercise Price |
Weighted Average Remaining Contractual Life (Years) |
||||||||||
OutstandingMarch 31, 2010 |
877,970 | $ | 2.82 | 6.62 | ||||||||
Granted |
902,783 | 3.05 | 9.48 | |||||||||
Forfeited/canceled |
(304,721 | ) | 2.82 | 6.44 | ||||||||
Exercised |
| | | |||||||||
|
|
|
|
|
|
|||||||
OutstandingDecember 31, 2010 |
1,476,032 | $ | 2.96 | 8.07 | ||||||||
|
|
|
|
|
|
The weighted average grant-date fair value of options granted during the nine months ended December 31, 2010 was $0.88.
The following table presents the composition of options outstanding and exercisable:
Options Outstanding | Options Exercisable | |||||||||||||||||||
Exercise Prices |
Number | Price* | Life* | Number | Price* | |||||||||||||||
$2.78 |
460,416 | $ | 2.78 | 5.50 | 460,416 | $ | 2.78 | |||||||||||||
$3.03 |
122,833 | 3.03 | 7.43 | 117,291 | 3.03 | |||||||||||||||
$3.05 |
892,783 | 3.05 | 9.48 | 51,427 | 3.05 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
TotalDecember 31, 2010 |
1,476,032 | $ | 2.96 | 8.07 | 629,134 | $ | 2.85 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
* | Price and Life reflect the weighted average exercise price and weighted average remaining contractual life, respectively. |
Phantom Stock Bonus
As of December 31, 2010, the Company had 50,000 phantom bonus stock options outstanding to certain key contractors at a threshold price per share of $3.03 for 30,000 shares and at $3.05 for 20,000 shares. In the event of a change in control, each phantom stock bonus option holder is able to receive a cash bonus equal to the difference in cash value of the per share exercise price of the award and the consideration received. The phantom stock bonus options vest over four years and expire once employment services cease. As the phantom options require payment and vest only upon a contingent event or change of control, which is outside the control of the Company, a liability has not been recorded.
- 11 -
MEDICONNECT GLOBAL, INC.
Notes to Consolidated Financial Statements
(Unaudited)
Note 7Stockholders Equity (continued)
Warrants
In conjunction with the issuance of convertible promissory notes in December 2007, the Company issued warrants to purchase 11,765 shares of common stock at $8.50 per share. These warrants expire after five years. Management determined that these warrants have an insignificant value at the time of issuance. Valuation of the warrants was based upon Level 3 inputs under the fair value hierarchy.
Restricted Stock Grants
The Company has a restricted stock plan that enables shares to be issued to employees for future services. Restricted stock grants generally vest over a three-year period.
On July 1, 2006, the Company issued 539,462 shares of fully vested restricted stock to employees. These shares are restricted for a period of three years, during which time the Company could repurchase the shares for the lesser of fair market value or $2.78 per share if the employee was terminated for cause, as defined by the agreement.
On December 7, 2007, the Company issued 257,000 shares of restricted stock to employees for future services. At the time of grant, these shares were valued at $3.03 per share. These shares cliff vest after a 30- to 48-month period from the date of grant. Prior to vesting, the Company may repurchase the shares from the employee at par value, if the employee ceases to work for the Company. The Company recognizes the related compensation expense over the vesting period net of estimated forfeitures. The Company did not exercise its repurchase option on restricted shares during the nine months ended December 31, 2010. Compensation expense related to the restricted stock grants had been fully recorded as of December 31, 2010.
Note 8Income Taxes
The Company recognizes deferred tax liabilities and assets for the expected future tax consequences of events that have been included in the consolidated financial statements or tax returns. Deferred tax liabilities and assets are determined based on the differences between the consolidated financial statement and tax basis of assets and liabilities using the enacted tax rates in effect for the year in which the differences are expected to reverse. The measurement of deferred tax assets is reduced, if necessary, by the amount of any tax benefits that are not expected to be realized based on available evidence. The Companys temporary differences result primarily from net operating losses, reserves, and stock-based compensation. The Company has approximately $1,550,000 of federal net operating losses that will begin to expire in 2021. The net operating losses are subject to an annual limitation of $193,000 under Internal Revenue Code Section 382. The main difference between the federal statutory rate of 35% and the Companys effective rate relates primarily to stock-based compensation and research tax credits.
- 12 -
MEDICONNECT GLOBAL, INC.
Notes to Consolidated Financial Statements
(Unaudited)
Note 8Income Taxes (continued)
Accounting Standards Codification (ASC) Topic 740-10 prescribes a comprehensive model for financial recognition, measurement, presentation, and disclosure of uncertain tax positions taken or expected to be taken in income tax returns. Under this guidance, companies may recognize the tax benefit from an uncertain tax position only if it is more likely than not that the tax position will be sustained on examination by the tax authorities based on the technical merits of the position. The tax benefits recognized in the consolidated financial statements from such a position should be measured based on the largest benefit that has a greater than 50% likelihood of being realized upon ultimate settlement. The Company did not record any adjustments to its tax accounts as a result of the implementation of ASC Topic 740-10, and as of December 31, 2010, the Company did not have any uncertain tax liabilities.
The Company recognizes accrued interest and penalties related to uncertain tax positions as part of income tax expense. As of December 31, 2010, the Company has no accrued interest and penalties.
Temporary differences and carryforwards giving rise to a significant portion of deferred tax assets and liabilities are as follows at December 31, 2010:
Deferred tax assets |
$ | 1,470,389 | ||
Deferred tax liability |
(2,260,580 | ) | ||
|
|
|||
Total net deferred tax liabilities |
$ | (790,191 | ) | |
|
|
Components reflected in the consolidated statement of income are as follows at December 31, 2010:
Current |
||||
Federal |
$ | 2,860,547 | ||
State and local |
2,879 | |||
|
|
|||
2,863,426 | ||||
|
|
|||
Deferred |
||||
Federal |
325,028 | |||
State and local |
80,469 | |||
|
|
|||
405,497 | ||||
|
|
|||
$ | 3,268,923 | |||
|
|
The net current and long-term deferred tax assets and liabilities in the accompanying consolidated balance sheet include the following at December 31, 2010:
Current deferred tax asset |
$ | 276,857 | ||
Long-term deferred tax liability |
(1,067,048 | ) | ||
|
|
|||
Net long-term deferred tax liability |
$ | (790,191 | ) | |
|
|
- 13 -
MEDICONNECT GLOBAL, INC.
Notes to Consolidated Financial Statements
(Unaudited)
Note 9Commitments and Contingencies
Operating Leases
The Company leases facilities, equipment, and vehicles under non-cancelable operating leases. Rent expense for the nine months ended December 31, 2010 was approximately $621,000.
Future minimum lease payments under these leases are as follows:
Year Ending December 31, |
Third-Party Leases |
Less Anticipated Sublease Rentals |
Total | |||||||||
2011 |
$ | 1,025,206 | $ | (192,993 | ) | $ | 832,213 | |||||
2012 |
975,392 | (198,783 | ) | 776,609 | ||||||||
2013 |
999,392 | (204,746 | ) | 794,646 | ||||||||
2014 |
731 | | 731 | |||||||||
|
|
|
|
|
|
|||||||
$ | 3,000,721 | $ | (596,522 | ) | $ | 2,404,199 | ||||||
|
|
|
|
|
|
Litigation
In the normal course of business, the Company is party to litigation from time to time. The Company maintains insurance to cover certain actions and believes that resolution of such litigation will not have a material adverse effect on the Company. As of the date of this report, the Company is not involved in any litigation.
Note 10Employee Benefit Plan
The Company has established a 401(k) profit sharing plan (the 401(k) Plan) whereby employees meeting certain requirements may participant in the 401(k) Plan. The Company, at its discretion, may make matching contributions. The Company did not make any contributions to the 401(k) Plan for the nine months ended December 31, 2010.
Note 11Related Party Transactions
During the nine months ended December 31, 2010, a related party provided consulting services to the Company in the amount of $54,687.
- 14 -
MEDICONNECT GLOBAL, INC.
Notes to Consolidated Financial Statements
(Unaudited)
Note 12Subsequent Events
The Company has evaluated all subsequent events through August 23, 2012, which is the date the consolidated financial statements were available to be issued. On March 30, 2012, 100% of the Companys stock was acquired by Verisk Analytics, Inc. The aggregate consideration paid was $377.8 million, which consisted of a net purchase price of $348.6 million, plus a working capital surplus of $29.2 million.
- 15 -