-----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, ArZZmI5TM3YhiG1PaaK5ZqLnvr8rd36VTRH6ssZXQg2S519RuigziWS+jsmoqotC DeOmOwVjRGEZygu6KdKc8g== 0001415889-11-000049.txt : 20110208 0001415889-11-000049.hdr.sgml : 20110208 20110208160026 ACCESSION NUMBER: 0001415889-11-000049 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20110208 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Other Events ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20110208 DATE AS OF CHANGE: 20110208 FILER: COMPANY DATA: COMPANY CONFORMED NAME: PARK CITY GROUP INC CENTRAL INDEX KEY: 0000050471 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-COMPUTER PROCESSING & DATA PREPARATION [7374] IRS NUMBER: 371454128 FISCAL YEAR END: 0630 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-34941 FILM NUMBER: 11582654 BUSINESS ADDRESS: STREET 1: 3160 PINEBROOK ROAD CITY: PARK CITY STATE: UT ZIP: 84098 BUSINESS PHONE: 435-645-2000 MAIL ADDRESS: STREET 1: 3160 PINEBROOK ROAD CITY: PARK CITY STATE: UT ZIP: 84098 FORMER COMPANY: FORMER CONFORMED NAME: FIELDS TECHNOLOGIES INC DATE OF NAME CHANGE: 20010626 FORMER COMPANY: FORMER CONFORMED NAME: AMERINET GROUP COM INC DATE OF NAME CHANGE: 19990803 FORMER COMPANY: FORMER CONFORMED NAME: EQUITY GROWTH SYSTEMS INC /DE/ DATE OF NAME CHANGE: 19951214 8-K 1 form8k-02082011_010212.htm Park City Group, Inc. - FORM 8-k





UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 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 8 , 2011

Commission File Number:  000-03718

Park City Group, Inc.
(Exact name of small business issuer as specified in its charter)

Nebraska
(State or other jurisdiction of incorporation or organization)
371454128
(IRS Employer Identification No.)



3160 Pinebrook Rd., Park City, Utah 84098
(Address of principal executive offices)

435-645-2100
(Registrant's Telephone number)

Not Applicable
(Former Name or Former Address, if Changed Since Last Report)


Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

[ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

[ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))



Item 2.02 Results of Operations and Financial Condition.

On February 8, 2001, Park City Group, Inc. (the "Company") issued a press release announcing its operating results and financial condition for the quarter ended December 31, 2010, including certain other remarks relating to projecting operations. In addition, the Company announced the scheduling of its quarterly conference call, where the Company's management will address the Company's operating results during the recently completed fiscal quarter. A copy of the press release is furnished as Exhibit 99.1.

Item 8.01 Other Events.

See Item 2.02.

Item 9.01 Financial Statements and Exhibits.

See Exhibit Index.


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.
 
 
Park City Group, Inc.


Date:   February 8, 2011
By: /s/ David Colbert

Name: David Colbert
Title: Chief Financial Officer


Exhibit Index
 
Exhibit No.

  
Description

EX-99.1
  
Feb 8 2011 Press Release
EX-99 2 ex99-02082011_010213.htm Press Contacts:




Park City Group Reports Fiscal Year 2011 Second Quarter Results


SaaS Subscription Revenue Increased 9%, Named Supplier Connection Pipeline Increased to 510


·

2Q11 subscription revenue increased 9% year over year to $1.6 million

·

2Q11 GAAP EPS: ($0.00) versus 2Q10 GAAP EPS: ($0.01)

·

2Q11 Non-GAAP EPS: $0.03 versus 2Q10 Non-GAAP EPS: $0.01

·

2Q11 adjusted EBITDA: $687,000 versus 2Q10 adjusted EBITDA: $567,000

·

Named supplier connection pipeline increased to 510 connections versus approximately 300 at September 30, 2010

·

Retailer hubs increased to 28, versus 26 at September 30, 2010, and 23 at June 30, 2010

·

1H11 free cash flow increased 48% year over year to $419,000


PARK CITY, UT – February 8, 2011 – Park City Group (NYSE Amex: PCYG), a Software-as-a-Service (SaaS) provider of unique supply chain solutions for retailers and their suppliers, today reported a GAAP net loss applicable to common shareholders of $22,420, or ($0.00) per diluted share, on revenue of $2.7 million for the second fiscal quarter ended Dec. 31, 2010.  This compares to a loss applicable to common shareholders of $150,757, or ($0.01) per diluted share, on revenue of $2.5 million for the second fiscal quarter ended Dec. 31, 2009.  Excluding certain non-cash and other expenses, non-GAAP net income applicable to common shareholders for the second fiscal quarter was $336,000, or $0.03 per diluted share compared to $138,000 or $0.01 per diluted share for the prior year.

For the six month period ended Dec. 31, 2010, the Company reported a GAAP net loss applicable to common shareholders of $531,608, or ($0.05), per diluted share, on revenue of $5.3 million compared to a net loss of $63,854, or ($0.01), per diluted share on revenue of $5.2 million for the same period ended Dec. 31, 2009.  Excluding certain non-cash and other expenses, non-GAAP net income applicable to common shareholders for the six month period ended Dec. 31, 2010 was $533,000, or $0.05 per diluted share compared to $440,000 or $0.04 per diluted share for the prior year.

Commenting on the second quarter, Randall K. Fields, Park City Group’s Chairman and CEO said, “During the second quarter, we added 2 additional retail hubs, 25 new contracted supplier connections, and expanded the size of our named supplier connection pipeline to 510, all at a pace that is consistent with our planned growth for the fiscal year.  In addition, we continue to make substantial progress in preparing our infrastructure to support the next stage of significant growth without adding significant new costs.  As we continue to enhance the scalability of our processes, we expect our supplier connection capacity to expand by a factor of approximately 5 to 10 times current levels.  Given the growth of our pipeline and on-going work to improve the scalability of our processes, we are on plan to meet our goal of 100 connections per quarter run rate, beginning in the fourth quarter of this fiscal year.”  


Park City Group reported total revenue of $2.7 million for the second quarter of fiscal year 2011, a 10% increase from $2.5 million reported during the same quarter in fiscal 2010.  The increase in total revenue was the result of increased subscription and license activity partially offset by lower maintenance and professional services revenue.  Licensing revenue increased by $276,000 year over year, reflecting low levels of licensing activity in the prior year and a new large license customer acquired during the second quarter.  Subscription revenue increased 9% year over year to $1.6 million during the second quarter.  “The growth in subscription revenue reflects our disciplined approach to add connections at a pace consistent with our ability to execute with the highest of quality standards without adding significant costs,” said Mr. Fields.  “As we complete our process improvement and scalability enhancement ini tiatives over the next several quarters, our subscription revenue growth should more closely parallel the significant increase in our supplier connection pipeline.”


Total operating expenses during the quarter ended December 31, 2010 increased 4% year over year to $2.5 million.  The increase in operating expenses was led by a $220,000, or 43%, increase in sales and marketing expense, which reflected additional payroll expenses, travel and trade show costs in support of subscription revenue growth.  A 7% decrease in other operating expenses partially offset the growth in sales and marketing expense, and as a result, operating margin expanded to 9.8 percent of revenue versus 4.2 percent during the same period a year ago.  “With our continued focus on cost control and building scalable business processes, we have tremendous operating leverage in our business model.  We expect our bottom line growth to continue to outpace the top line, as we benefit from this leverage,” concluded Mr. Fields.  


GAAP and Non-GAAP Highlights


In $000 except for per share

Unaudited results of operations

 

 

Three Months Ended December 31

 

Six Months Ended December 31

 

2010

 

2009

 

2010

 

2009

GAAP

 

 

 

 

 

 

 

 

Net Revenue

$2,747

 

$2,499

 

$5,313

 

$5,189

 

Income (loss) from operations

$269

 

$106

 

$66

 

$417

 

Net income (loss)

$185

 

($68)

 

($118)

 

$100

 

Net income (loss) to common shareholders

($22)

 

($151)

 

($414)

 

($164)

 

Earnings per diluted share

($0.00)

 

($0.01)

 

($0.05)

 

($0.01)

 

 

 

 

 

 

 

 

 

Non-GAAP

 

 

 

 

 

 

 

 

EBITDA

$687

 

$567

 

$1,258

 

$1,287

 

Net income (loss)

$543

 

$221

 

$947

 

$604

 

Net income (loss) to common shareholders

$336

 

$138

 

$533

 

$440

 

Earnings per diluted share

$0.03

 

$0.01

 

$0.05

 

$0.04

 

Free Cash Flow

$481

 

$285

 

$419

 

$284







1






Conference Call

The Company will host a conference call and webcast today at 4:15 p.m. Eastern to discuss fiscal year 2011 second quarter financial results.  Interested parties may access the conference call via telephone by dialing 877-675-3568.  The call is being webcast and can be accessed on the Company’s website, www.parkcitygroup.com, under the Investor Relations section.  A replay of the webcast will be archived on the Company's website for 60 days.

About Park City Group


Park City Group (NYSE Amex: PCYG) is a Software-as-a-Service (“SaaS”) provider that brings unique visibility to the consumer goods supply chain, delivering actionable information that ensures product is on the shelf when the consumer expects it.  The Company’s service increases customers’ sales and profitability while enabling lower inventory levels for both retailers and their suppliers. 


Through a process known as Consumer Driven Sales OptimizationTM, Park City Group helps its customers turn information into cash and increased sales, using the largest scan based platform in the worldScan based trading provides retail trading partners with a distinct competitive advantage through scan sales that provide store level visibility and set the supply chain in motion. And since it is scan based, it can be used in a Direct Store Delivery (DSD) or warehouse setting.


Park City Group is the only company to provide robust, collaborative supply chain, merchandising and store level solutions for both retailers and suppliers.  Its solutions and services enable retailers and suppliers to work collaboratively as strategic partners to reduce out-of-stocks, shrink, inventory and labor while improving profits, efficiencies, and customer service.  These innovative solutions provide trading partners a common platform on which they can capture, manage, analyze and share critical data, bringing greater visibility throughout the supply chain, and giving them the power to make better and more informed decisions.


For more information, go to www.parkcitygroup.com.


# # #


Non-GAAP Financial Measures


This press release includes the following financial measures defined as “non-GAAP financial measures” by the Securities and Exchange Commission: non-GAAP EBITDA, non-GAAP net income (loss), non-GAAP net income (loss) to common shareholders, non-GAAP earnings per share and free cash flow. These measures may be different from non-GAAP financial measures used by other companies. The presentation of this financial information, which is not prepared under any comprehensive set of accounting rules or principles, is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with generally accepted accounting principles. Reconciliations of these non-GAAP financial measures to the nearest comparable GAAP measures are included in the following tables.


Non-GAAP EBITDA excludes items such as impairment charges, allowance for doubtful accounts, charges to consolidate and integrate recently acquired businesses, costs of closing corporate facilities, non-cash stock based compensation and other one-time cash and non-cash charges. Non-GAAP net income (loss) and non-GAAP net income (loss) applicable to common shareholders excludes items such as non-cash stock based compensation, charges to consolidate and integrate recently acquired businesses, costs for closing corporate facilities, amortization of acquired intangible assets and other one-time cash and non-cash charges. Free cash flow includes net cash provided (used) by operating activities less purchase of property and equipment and capitalization of software costs.  The Company believes the non-GAAP measures provide useful information to both management and investors by excluding certain expenses, gains and losses or net purchases of property and equi pment, as the case may be, which may not be indicative of its core operation results and business outlook. In addition, because Park City Group has historically reported certain non-GAAP results to investors, the company believes that the inclusion of non-GAAP measures provides consistency in the company’s financial reporting.


Forward-Looking Statement


Any statements contained in this document that are not historical facts are forward-looking statements as defined in the U.S. Private Securities Litigation Reform Act of 1995. Words such as “anticipate,” “believe,” “estimate,” “expect,” “forecast,” “intend,” “may,” “plan,” “project,” “predict,” “if”, “should” and “will” and similar expressions as they relate to Park City Group, Inc. (”Park City Group”) are intended to identify such forward-looking statements. Park City Group may from time to time update these publicly announced projections, but it is not obligated to do so. Any projections of future results of operations should not be construed in any manner as a guarantee that such results will in fact occur. These projections are subject to change and could differ materially from final reported results. For a discus sion of such risks and uncertainties, see “Risk Factors” in Park City’s annual report on Form 10-K, its quarterly report on Form 10-Q, and its other reports filed with the Securities and Exchange Commission under the Securities Exchange Act of 1934, as amended. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the dates on which they are made.


IR Contact:

Dave Mossberg

Three Part Advisors, LLC

817-310-0051


-- tables to follow –







2






PARK CITY GROUP, INC. AND SUBSIDIARIES

Consolidated Condensed Statements of Operations (unaudited)


 

 

Three Months Ended December 31

 

Six Months Ended December 31

 

2010

 

2009

 

2010

 

2009

Revenues:

 

 

 

 

 

 

 

Subscription

$1,595,345

 

$1,464,057

 

$3,144,892

 

$2,871,192

Maintenance

584,732

 

654,229

 

1,152,951

 

1,328,686

Professional services and other revenue

262,213

 

352,154

 

552,433

 

758,953

Software licenses

304,719

 

28,680

 

462,719

 

229,690

 

 

 

 

 

 

 

 

 

 

Total revenues

2,747,009

 

2,499,120

 

5,312,995

 

5,188,521

 

 

 

 

 

 

 

 

 

Operating revenues:

 

 

 

 

 

 

 

Cost of services and product support

908,846

 

973,787

 

1,800,401

 

1,908,129

Sales and marketing

737,936

 

517,559

 

1,357,534

 

1,133,932

General and administrative

648,493

 

698,433

 

1,712,815

 

1,319,449

Depreciation and amortization

182,492

 

203,514

 

376,606

 

410,039

 

 

 

 

 

 

 

 

 

 

Total operating expenses

2,477,767

 

2,393,293

 

5,247,356

 

4,771,549

 

 

 

 

 

 

 

 

 

Income from operations

269,242

 

105,827

 

65,639

 

416,972

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

Gain on refinance of note payable

-

 

-

 

-

 

43,811

Other gains

-

 

-

 

-

 

24,185

Interest expense

(84,687)

 

(173,845)

 

(183,177)

 

(384,592)

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

184,555

 

(68,018)

 

(117,538)

 

100,376

 

 

 

 

 

 

 

 

 

(Provision) benefit for income taxes

-

 

-

 

-

 

-

 

 

 

 

 

 

 

 

 

 

Net income (loss)

184,555

 

(68,018)

 

(117,538)

 

100,376

 

 

 

 

 

 

 

 

 

 

Dividends on preferred stock

(206,975)

 

(82,739)

 

(414,070)

 

(164,230)

 

 

 

 

 

 

 

 

 

 

Net loss applicable to common shareholders

$  ( 22,420)

 

$(150,757)

 

$(531,608)

 

$   (63,854)

 

 

 

 

 

 

 

 

 

Weighted average shares, basic

11,138,000

 

10,660,000

 

11,044,000

 

10,630,000

Weighted average shares, diluted

11,138,000

 

10,660,000

 

11,044,000

 

10,630,000

Basic and diluted loss per share

$       (0.00)

 

$      (0.01)

 

$       (0.05)

 

$       (0.01)










3






PARK CITY GROUP, INC. AND SUBSIDIARIES

Consolidated Condensed Balance Sheet


 

 

(unaudited)

 

 

 

 

December 31

 

June 30

 

2010

 

2010

Assets

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

Cash and cash equivalents

$    1,231,020

 

$  1,157,431

 

Receivables, net of allowance of $25,000 and $72,000 at

 

 

 

 

   December 31, 2010 and June 30, 2010, respectively

1,188,696

 

1,031,020

 

Unbilled receivables

183,910

 

417,926

 

Prepaid expenses and other current assets

217,076

 

181,434

 

 

 

 

 

 

Total current assets

2,820,702

 

2,787,811

 

 

 

 

 

 

Property and equipment, net

444,342

 

544,576

 

 

 

 

 

 

Other assets:

 

 

 

 

Deposits and other assets

24,026

 

23,287

 

Customer relationships

3,396,125

 

3,607,283

 

Goodwill

4,805,933

 

4,805,933

 

Capitalized software costs, net

438,496

 

281,686

 

 

 

 

 

 

Total other assets

8,664,580

 

8,718,189

 

 

 

 

 

 

Total assets

$  11,929,624

 

$ 12,050,576

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

Accounts payable

$        308,840

 

$      574,847

 

Accrued liabilities

1,145,477

 

1,286,218

 

Deferred revenue

1,461,029

 

1,364,390

 

Capital lease obligations

132,728

 

132,184

 

Lines of credit

600,000

 

600,000

 

Note payable

2,290,889

 

766,705

 

 

 

 

 

 

Total current liabilities

5,938,963

 

4,724,344

 

 

 

 

 

 

Long-term liabilities:

 

 

 

 

Notes payable, less current portion

1,098,975

 

2,920,602

 

Capital lease obligations, less current portion

83,383

 

148,749

 

 

 

 

 

 

Total liabilities

7,121,321

 

7,793,695

 

 

 

 

 










4






PARK CITY GROUP, INC. AND SUBSIDIARIES

Consolidated Condensed Balance Sheet


 

 

(unaudited)

 

 

 

 

December 31

 

June 30

 

2010

 

2010

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

Series A Convertible Preferred Stock, $0.01 par value, 30,000,000 shares

 

 

 

 

authorized; 664,019 and 648,396 shares issued and outstanding at

 

 

 

 

December 31, 2010 and June 30, 2010, respectively

6,640

 

6,484

 

Series B Convertible Preferred Stock, $0.01 par value, 30,000,000 shares

 

 

 

 

authorized; 411,927 and 0 shares issued and outstanding at December 31,

 

 

 

 

2010 and June 30, 2010.

4,119

 

-

 

Common stock, $0.01 par value, 50,000,000 shares authorized;

 

 

 

 

11,195,896 and 10,884,364 shares issued and outstanding at December

 

 

 

 

31, 2010 and June 30, 2010, respectively

111,959

 

108,844

 

Additional paid-in capital

35,076,890

 

29,881,977

 

Subscription payable for Series B Convertible Preferred Stock

-

 

4,119,273

 

Accumulated deficit

(30,391,305)

 

(29,859,697)

 

 

 

 

 

 

Total stockholders’ equity

4,808,303

 

4,256,881

 

 

 

 

 

 

Total liabilities and stockholders’ equity

$  11,929,624

 

$ 12,050,576

 

 

 

 

 





5






PARK CITY GROUP, INC. AND SUBSIDIARIES

Consolidated Condensed Statements of Cash Flows (Unaudited)

For the Six Months Ended December 31,


 

2010

 

2009

Cash Flows From Operating Activities:

 

 

 

 

Net income (loss)

$    (117,538)

 

$  100,376

 

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

 

 

 

 

Depreciation and amortization

376,606

 

410,039

 

Bad debt expense

2,888

 

141,973

 

Stock issued for services and expenses

405,000

 

211,627

 

Stock issued for litigation settlement

375,000

 

-

 

Amortization of discounts on debt

-

 

1,589

 

Gain on refinance of debt

-

 

(43,811)

Decrease (increase) in:

 

 

 

 

Trade receivables

(160,564)

 

(242,459)

 

Unbilled receivables

234,016

 

57,328

 

Prepaids and other assets

(36,381)

 

1,587

(Decrease) increase in:

 

 

 

 

Accounts payable

(266,007)

 

(24,844)

 

Accrued liabilities

(269,003)

 

(434,887)

 

Deferred revenue

96,639

 

138,678

 

 

 

 

 

 

Net cash provided by operating activities

640,656

 

317,196

 

 

 

 

 

Cash Flows From Investing Activities:

 

 

 

 

Purchase of property and equipment

(24,973)

 

(33,484)

 

Capitalization of software costs

(197,051)

 

-

 

 

 

 

 

 

Net cash used in investing activities

(222,024)

 

(33,484)

 

 

 

 

 

Cash Flows From Financing Activities:

 

 

 

 

Dividends paid

(123,578)

 

-

 

Net increase in lines of credit

-

 

400,000

 

Proceeds from issuance of common stock

140,800

 

-

 

Payments on notes payable and capital leases

(362,265)

 

(333,237)

 

 

 

 

 

 

Net cash (used in) provided by financing activities

(345,043)

 

66,763

 

 

 

 

 

Net increase in cash

73,589

 

350,475

 

 

 

 

 

Cash and cash equivalents at beginning of period

1,157,431

 

656,279

 

 

 

 

 

Cash and cash equivalents at end of period

$  1,231,020

 

$  1,006,754

 

 

 

 

 

Supplemental Disclosure of Cash Flow Information:

 

 

 

 

Cash paid for income taxes

$                  -

 

$                  -

 

Cash paid for interest

$     144,564

 

$     463,000

 

 

 

 

 

Supplemental Disclosure of Non-Cash Investing and Financing Activities:

 

 

 

 

Dividends paid and accrued on preferred stock

$     166,915

 

$     164,230

 

Dividends paid with preferred stock

$     162,230

 

$     239,201





6






PARK CITY GROUP, INC. AND SUBSIDIARIES

Reconciliation of GAAP and Non-GAAP Financial Measures



Non-GAAP EBITDA

(In $000’s)

Unaudited results of operations


 

Three Months Ended December 31

 

Six Months Ended December 31

 

2010

 

2009

 

2010

 

2009

 

 

 

 

 

 

 

 

Net Income (loss)

$185

 

($68)

 

($118)

 

$100

 

 

 

 

 

 

 

 

Non-GAAP EBITDA Reconciliation Adjustments:

 

 

 

 

 

 

Depreciation and amortization

182

 

204

 

377

 

410

Bad debt expense

3

 

94

 

3

 

140

Interest, net

85

 

174

 

183

 

385

Stock based compensation

232

 

126

 

363

 

211

One-time expenses (stock and cash)

-

 

-

 

450

 

-

Acquisition related costs (1)

-

 

37

 

-

 

41

 

 

 

 

 

 

 

 

    Adjusted Non-GAAP EBITDA

$687

 

$567

 

$1,258

 

$1,287

 

 

 

 

 

 

 

 

1.

Acquisition related costs are certain costs that were incurred during the period that were not capitalized, including leases on vacant corporate facilities and data centers, travel, training and "run-out" of certain unused equipment leases and maintenance agreements.











7






PARK CITY GROUP, INC. AND SUBSIDIARIES

Reconciliation of GAAP and Non-GAAP Financial Measures



Non-GAAP Net Income (Loss) to Common Shareholders and EPS

(In $000’s, except per share)

Unaudited results of operations


 

Three Months Ended December 31

 

Six Months Ended December 31

 

2010

 

2009

 

2010

 

2009

 

 

 

 

 

 

 

 

Net Income (loss)

$185

 

($68)

 

($118)

 

$100

 

 

 

 

 

 

 

 

Non-GAAP Net Income (Loss) Reconciliation Adjustments:

 

 

 

 

 

 

Stock based compensation

232

 

126

 

363

 

211

One-time expenses (stock and cash)

-

 

-

 

450

 

-

Acquisition related costs (1)

-

 

37

 

-

 

41

Acquisition related amortization (1)

126

 

126

 

252

 

252

 

 

 

 

 

 

 

 

      Adjusted Non-GAAP Net Income

$543

 

$221

 

$947

 

$604

 

 

 

 

 

 

 

 

Preferred dividends

(207)

 

(83)

 

(414)

 

(164)

 

 

 

 

 

 

 

 

Adjusted Non-GAAP Net Income to Common Shareholders

$336

 

$138

 

$533

 

$440

 

 

 

 

 

 

 

 

Weighted average shares, diluted

11,138,000

 

10,660,000

 

11,044,000

 

10,630,000

    Adjusted Non-GAAP EPS, diluted

$0.03

 

$0.01

 

$0.05

 

$0.04

 

1.

Acquisition related costs are certain costs that were incurred during the period that were not capitalized, including leases on vacant corporate facilities and data centers, travel, training and "run-out" of certain unused equipment leases and maintenance agreements.
















PARK CITY GROUP, INC. AND SUBSIDIARIES

Reconciliation of GAAP and Non-GAAP Financial Measures



Non-GAAP Free Cash Flow

(In $000’s)

Unaudited results of operations


 

Three Months Ended December 31

 

Six Months Ended December 31

 

2010

 

2009

 

2010

 

2009

 

 

 

 

 

 

 

 

Net Cash Provided by Operating Activities

$597

 

$308

 

$641

 

$317

 

 

 

 

 

 

 

 

Non-GAAP Free Cash Flow Reconciliation Adjustments:

 

 

 

 

 

 

Purchase of property and equipment

(8)

 

(23)

 

(25)

 

(33)

Capitalized software costs

(108)

 

-

 

(197)

 

-

 

 

 

 

 

 

 

 

Adjusted Non-GAAP Free Cash Flow

$481

 

$285

 

$419

 

$284

 

 

 

 

 

 

 

 






8



GRAPHIC 3 graphic-02082011_120243.jpg begin 644 graphic-02082011_120243.jpg M_]C_X``02D9)1@`!`0$`2`!(``#_VP!#``,"`@("`@,"`@(#`P,#!`8$!`0$ M!`@&!@4&"0@*"@D("0D*#`\,"@L."PD)#1$-#@\0$!$0"@P2$Q(0$P\0$!#_ MVP!#`0,#`P0#!`@$!`@0"PD+$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0 M$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!#_P``1"``P`+8#`2(``A$!`Q$!_\0` M'0```@,``P$!````````````!P@`!08#!`D"`?_$`#D0``$#`P(%`P(%`0<% M`0````$"`P0%!A$'$@`($R$Q%")!%5$)(S)"8187)28S15*!&%-B<9&A_\0` M'`$!``$%`0$```````````````0!`@4&!P,(_\0`-A$``0(#!04%!P0#```` M`````0`"`P41!!(A,4$&46&2T10B@:'P!Q,C,E)QD1:QX?%"4X+_V@`,`P$` M`A$#$0`_`/5/B<3B<$4XG%3=%UVY95&?N&ZZS%I=.C_YDB0O:D'X`^5$_`&2 M?MPHFJ?XA\&&X]3=)+93+PGVU6KH4EH@[O>AA*DK4/8O&Y2"=OCQF):;=`L8 M^*ZG#5;+L]LC.-J(ER6P2X#-QP:/NXX>`J>"=`@$@D`X[C^.*RK73;%`(%=N M.ETXJ(2/5S&VXCOW'_WCS>HMW\V?,G7A3*3=%=<9+F'5QEF#!B(7C:I MSHA(4$A*_?\`VJ/V/_SB^[Y'<8_]<*C4G+:T M?ZE0IW)%5Y,>(O>B=&]//=4DD)"U94MS.""0=%J=MD8B`QI2V)$AC M>&$CD>X(4,J`"E*CI/I/K!J3S53+E+J6DVB*ZU<6HNJE851H$R=,2[4ZU7 M:EA$B&XH4K!.Q60,<934/G1M:P=2;KTPBZ.:IW=4+*APZA6Y5LT M>+,CQ8\EKJ-KPJ2AU0V[LX;)]JL9`SPL>D52NOEMY@M-ZS.Y>+HTRT^NBAT_ M2^O2JG,AOLS*HR"FF3W$QEJ*'E.!;*G%G:4.;@YHH, MFH5^R&X#510NEL),EYM;R6=J6WE-@+2XK:I*E)(*5#R,<=C4'F,LFP*W95H? M2ZW<-U7\ZD4>WJ*TP[/]/L*W);R776VVH[82=[BEX\XW85A0KU_LRC?A`5VA MZ4/U,TBC4AN#+C59(14(=2%5:7-8E-C_`"W0^XX=G@)4DC*2"=1RJ27M%->* MU;',RA#VIFIK;,BT[Y=QZ"MTIMM`;I,3('HW6<)*HV25DI.5?EE9$\-1J$&D MT^35:G+:BPX3*Y$A]Y82AII"2I2U$]@``23]APGMMR+56 M4UFO6M4Z=`2%;>J^[&6A#>Z8WKS+T!FY6^96Q+0$*@T MQ=3BW%9"1G.2A1R`1VS0*YU*1,M"T;YM#EZUIO&D7C M1TUB*_;=O1IR8J2XMOH2%"4$H>!;)*05`!2>^<@$_5NNT%5C7G;:J[!-5-KU M.6:=UVU2#'2QM4YTL*44`K0"K8H9<2,'('`\Y`U;^3;2<[]W^'VQG=N\.+&/ MU*\>,9[>,)_2"*FTFYYZ-K2W2*A9'+=KBY1:X7!#KDFWH35-5LW@E4CUA2E. M]!1N/M"O)`R1O+"YI=)+[TJKVKKE3EVU2[1>EQ;EA5]E,:?0Y,91#K$IE*E[ M7.P*4I*BK+;;C@2E:<*3E044D$@9XG&P`"0$I``'8` M?'$X(OWC!ZRZR6GHG9[UTW,XIYY66Z?3F5#U$]_'9ML'QW(RH]AD?)`.TGSH M-*A2:K49+4:+$94](?<4$I;;0"I2E'X`&3QY/\P.L=8UKU$G7(ZI]-.C.*C4 M>*,*Z##;VU!"<>U:EIW**B?>49!2C;QBIK,.P0N[\QRZKHGLYV).V,Q(CU%G MAT+SD37)@.]VIT'&BKM7]:;TUNN)RMW94@8Z2MF'3X^[T\5I7M/22,[E%M17 MN_S#N;`)"RD[KEGY9*]KA6G*O6!)I5JPG%JE3M@*Y3Q4'`PUD[58*SE8!`"2 M?W(P-M)].:GJW?M(L>D*W)J3K:'GT(!Z44#J.OX420G"UJR,``*0V95I]1/RUXN.E?NTK/MBPZ#&MBSZ)%I5+B M)VM1HZ,)'W)/E2C\J))/R>+GB<3C=`T-%!DOE2+%B1XABQ7%SB:DDU).\DYE M3A<^:#DZLS7*C/UNW8$*BWK&:6J+-:;#3*A>]BMUHET86BS.+7#UCO'`KQNT>U]U:Y4;YF4=8?;AQ9JH]= MMN40&W%M('4"$X_+<"$#"T``G`.0K#?K3IIJ+;>JUETZ^+5E!Z#4$$[21O9< M2<+;6/A0/P?C!^>$"_$UTKBV_>M$U3I,8LHN-A<2I%"0E'J8XRAQ6WODH4,G M_P`,C*MN.?\`#'U0ETF]*_H_/?4J#5HWU*`VK!+,EGLX,CMA39&1W]S*@G`' M&(LT5UEM'9GFH.7K]\UT?:"PV>?R=L\LS`V(!5P&M#1W*==PQX-=(E1'!)0VGJ*"EI2$YR5'()XU$:U=(- M:K@LC7NDU*+6N^[CU+T=I-Z772:93ZG.G59#J*9$>C17D,U*2RW);;>)<"7FVT/9 M4,TN6K1:J:663K18U0TYU#I2JA0ZFIE;[*'ULKW-.H=;4AQ!"T*"T) M.4D'@:6!;0EPJ2W[ MB-RE`@`@\<>>=#M^\*+?%T:I7)4950TKM#F`JM4JE%B0^E*I\A24,M5A4A0W MO1&7)6YYE`0$MH4YN<2A:5D365GE/T2KE+U"H$JW);-(U1?CR[FIT6HOLQ9, MADH*7FVTJ`8<46T[U-;"Y@;]V$XO-8=+])+\TN?M/5^)#E2""E0/?((\YSG/`,YP M:)4ZI8-KU1NUYURT*W+UHU_@%)4Y[B=P*BVZM(IC\SNDGJ]%00LDI&5;=Y\[LX/&4U) MU,T_U_O?2R@:'O.W+R$EY9; M<4&_<0&U$I&,@B,VENF%FZ,V%2=,]/ZI:*@W&3]+01[DIX4G_IWUT1E`T5E1^X0DJ/\`VSW4/<7' M;<0ZA+K2TK0L!25).00?!!X7FDZ6URG?@^YJ0J4H]5QG M8E7DG*.F#M/Z>X/':@V[5KAJ]BVY1IVH=(M@T"I-51:I-3B/-S!T>F%.O`.) M4E166\X00@I3E&4'.V1[K%!9`#:X#\N--VFO!<6VI$/:B;6J9OCT'O(C1A4! MD-E6D=[_`"H;HR)KBC]Q.%HO%[52E5"ZK:AB_'W)-U4F72I,1J9(:32\-)D; M)#1"$C.[>THI\DX5W5Q95NV;_J%R:BV\W)NFN4^LTBK>CD*DRX;$-UQM'1B! MMX=!T!79MV/^W>'=X5Q["8UJ`PU!IXX_G+^T-`(J#PHPDDD@#YZ M8G%S2`F`C28TV,U,AR&WX[Z$NM.M+"D.(4,I4E0[$$$$$R8]N4^Z*M>]P6R+8FLJE4:G5&#)E57>`P)C# M15*2GH^W\S*2L$K[$CB@F+B#W,:#7"IIXT%X'<`)"27<5J7!)Y2;:MY5!J_P!2AQJ$9,-B,Z)K(;DL%W:VA"W4K0D* M)VC<`">^"#7U%.JL6#5:I::;\7:T*[:+,IK4QR6JIN0$`_4!L?S+6R5[0&G$ M*)`)`4%8$AD"':&MC/;WB`=.!HZHO5&116M4+`748["'G8J;7D%YI* MMP2XMOZGN"5$=LXSM4,GX$LY&IUPVK>M48JE[4MQ%YO2Z-$>AU9#M0@&,D,Q MTAG:]%9*SN"TD)0H$.H'@<5X.ZROT:[7J-#OR(M=BT95-8;>?==;GE[\U(6A M*2J4$8ZA;`_=N_;Q*+!Z*PG:G[F\K>B-*J3K0?TW_90_3YM"6?CW?ZE\GN/L M.W?SQ^BDZS;\JOZRRGJ9P+1E@[/]N?J7G^?'\<".OTO62B(U)M^S9MY/Q0FW MWZ7*GNN3'T!9Q4!&<4L%:]J=RFVU[4^X(V$H'',Y1+R?TXGNPM1+P<4S6(\] MF*JW;@B/E"&#U(14MYRT'!"0N`_V4[5$W-Y6]$4DTC6["MV MH5CDX&W%G2Q@_.?[S[_/'T*3K3D9O^R<93G_``A+\?N_U/Y^/M_/`Q=9U&%= MTUKKAOA:7(5.9JU!4]+"XB@O"WW9#(]*]DJ'5;DX<*$Y&Q1(!(UJ@5:H60M- M%KU5I=!RMZ+E^ MD:U[UCF)@2:U$J35S*TKK%.3.2I0Z517(9,= M"GTJ*4R-J4*)`224J4"<814L!_M.T.KD.5O1%5VFZS,L*==U$L=L-H*EN+M& M6$IP<[C_`'GV`3GY_G/QQU>IJCZYFE_VK:>>MFQC(B1_Z7D=5U"=N]U*/JF5 MH&[R.PW)R?N#Z\QJ9J-1)5`^C7XJ.-*&VI#,^/-B(D5UMYLJ22O8EUX@N`C; M^8`?UIQC8Q#J`S/L]O3N+>'I8MG5=):K:9B&C50E!83,]5@D]4J"2>VWLC"! MVH&#,_N4[5$W-Y6]$3E4K64J5MOVRP,KV@VE*)`(]F?[R[X/G[_&WCY%)UIR M,W_9.,IS_A"7XQW_`-3^3X^W\^>!+:S=_&H4)B@-ZD>H30JBW=Z;B>FAA4H, M$,F.XZ2@.F0`4JB93TSG^..#3^BZLP56R*I7+XCIKEC3_K?><_QQ.!]H`U=,6WJM`N=NNN+C5+IL3JK(EK,Y(8:276FI ?@]0PV2DDH4I0WEPH(20D3BZE,`O`NOF\=?#RT7__V3\_ ` end
-----END PRIVACY-ENHANCED MESSAGE-----