Delaware |
|
1-10185 |
|
26-1331503 |
(State or other jurisdiction |
|
(Commission |
|
(I.R.S. Employer |
of incorporation) |
|
File Number) |
|
Identification No.) |
Exhibit No. |
|
Description |
|
|
|
|
Press Release issued by the Company on August 4, 2016. |
|
Issuer Direct Corporation |
| |
|
|
|
|
Date: August 4, 2016 |
By: |
/s/ Brian R. Balbirnie |
|
|
|
Brian R. Balbirnie |
|
|
|
Chief Executive Officer |
|
|
|
|
|
|
|
|
|
Exhibit No. |
|
Description |
|
|
|
99.1
|
|
Press Release issued by the Company on August 4, 2016. |
|
Three Months ended June 30, | |
|
2016 |
2015 |
|
Amount |
Amount |
|
|
|
Net income: |
$356,638 |
$65,028 |
Adjustments: |
|
|
Depreciation and amortization |
329,871 |
263,399 |
Interest (income) expense, net |
(965) |
241,025 |
Income tax expense (benefit) |
192,727 |
(8,973) |
EBITDA: |
$878,271 |
$560,479 |
|
Six Months ended June 30, | |
|
2016 |
2015 |
|
Amount |
Amount |
|
|
|
Net income: |
$849,927 |
$301,693 |
Adjustments: |
|
|
Depreciation and amortization |
636,799 |
531,740 |
Interest (income) expense, net |
(1,957) |
485,875 |
Income tax expense (benefit) |
390,648 |
(172,394) |
EBITDA: |
$1,875,417 |
$1,146,914 |
|
Three Months ended June 30, | |||
|
2016 |
2015 | ||
|
Amount |
Per diluted share |
Amount |
Per diluted
share |
|
|
|
|
|
Net income: |
$356,638 |
$0.12 |
$65,028 |
$0.03 |
Adjustments: |
|
|
|
|
Amortization of intangible assets (1) |
257,055 |
0.09 |
245,393 |
0.10 |
Stock based compensation (2) |
170,266 |
0.06 |
147,087 |
0.06 |
Integration and acquisition costs (3) |
- |
- |
81,667 |
0.04 |
Unusual, non-recurring gains (4) |
(82,052) |
(0.03) |
- |
- |
Non-cash interest expense (5) |
- |
- |
208,335 |
0.09 |
Tax impact of adjustments (6) |
(107,033) |
(0.03) |
(211,569) |
(0.09) |
Portion of tax benefit related to change in valuation allowance (7) |
(17,711) |
(0.01) |
- |
- |
Non-GAAP net income: |
$557,163 |
$0.20 |
$535,941 |
$0.23 |
|
Six Months ended June 30, | |||
|
2016 |
2015 | ||
|
Amount |
Per diluted share |
Amount |
Per diluted
share |
|
|
|
|
|
Net income: |
$849,927 |
$0.29 |
$301,693 |
$0.13 |
Adjustments: |
|
|
|
|
Amortization of intangible assets (1) |
515,981 |
0.18 |
491,436 |
0.21 |
Stock based compensation (2) |
337,344 |
0.12 |
278,931 |
0.12 |
Integration and acquisition costs (3) |
- |
- |
126,667 |
0.05 |
Unusual, non-recurring gains (4) |
(398,092) |
(0.14) |
- |
- |
Non-cash interest expense (5) |
- |
- |
416,670 |
0.17 |
Tax impact of adjustments (6) |
(141,122) |
(0.05) |
(407,248) |
(0.17) |
Portion of tax benefit related to change in valuation allowance (7) |
(58,586) |
(0.02) |
(210,370) |
(0.09) |
Non-GAAP net income: |
$1,105,452 |
$0.38 |
$997,779 |
$0.42 |
|
June 30, |
December 31, |
|
2016 |
2015 |
ASSETS |
(unaudited) |
|
Current assets: |
|
|
Cash and cash equivalents |
$4,990,150 |
$4,215,145 |
Accounts receivable (net of allowance for doubtful accounts of $410,297 and $396,884, respectively) |
1,285,493 |
1,253,628 |
Other current assets |
401,586 |
252,468 |
Total current assets |
6,677,229 |
5,721,241 |
Capitalized software (net of accumulated amortization of $104,653 and $25,133, respectively) |
1,430,511 |
723,962 |
Fixed assets (net of accumulated depreciation of $304,079 and $262,797, respectively)
|
178,812 |
175,497 |
Deferred income tax asset - noncurrent |
- |
97,974 |
Other long-term assets |
19,326 |
18,301 |
Goodwill |
2,241,872 |
2,241,872 |
Intangible assets (net of accumulated amortization of $3,028,685 and $2,512,704, respectively) |
1,675,315 |
2,191,296 |
Total assets |
$12,223,065 |
$11,170,143 |
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
Current liabilities: |
|
|
Accounts payable |
$298,343 |
$385,285 |
Accrued expenses |
536,059 |
995,999 |
Income taxes payable |
281,936 |
199,613 |
Deferred revenue |
1,009,586 |
822,481 |
Total current liabilities |
2,125,924 |
2,403,378 |
Deferred income tax liability |
213,461 |
94,566 |
Other long-term liabilities |
127,962 |
113,222 |
Total liabilities |
2,467,347 |
2,611,166 |
Commitments and contingencies |
|
|
Stockholders' equity: |
|
|
Preferred stock, $0.001 par value, 30,000,000 shares authorized, no shares issued and outstanding as of June 30, 2016 and December 31, 2015. |
- |
- |
Common stock $0.001 par value, 100,000,000 shares authorized, 2,804,394 and 2,785,044 shares issued and outstanding as of June 30, 2016 and December 31, 2015, respectively. |
2,804 |
2,785 |
Additional paid-in capital |
8,704,175 |
8,202,605 |
Other accumulated comprehensive loss |
(22,547) |
(35,154) |
Retained earnings |
1,071,286 |
388,741 |
Total stockholders' equity |
9,755,718 |
8,558,977 |
Total liabilities and stockholders’ equity |
$12,223,065 |
$11,170,143 |
|
For the three months ended |
For the six months ended | ||
|
June 30,
2016 |
June 30,
2015 |
June 30,
2016 |
June 30,
2015 |
Revenues |
$3,134,024 |
$3,106,389 |
$6,411,363 |
$6,150,171 |
Cost of services |
823,721 |
899,541 |
1,593,803 |
1,812,418 |
Gross profit |
2,310,303 |
2,206,848 |
4,817,560 |
4,337,753 |
Operating costs and expenses: |
|
|
|
|
General and administrative |
800,095 |
907,341 |
1,642,256 |
1,787,123 |
Sales and marketing |
671,739 |
644,564 |
1,295,699 |
1,210,620 |
Product development |
89,732 |
94,464 |
158,892 |
193,096 |
Depreciation and amortization |
282,389 |
263,399 |
564,147 |
531,740 |
Total operating costs and expenses |
1,843,955 |
1,909,768 |
3,660,994 |
3,722,579 |
Operating income |
466,348 |
297,080 |
1,156,566 |
615,174 |
Other income (expense): |
|
|
|
|
Other income |
82,052 |
- |
82,052 |
- |
Interest income (expense), net |
965
|
(241,025) |
1,957
|
(485,875) |
Total other income (expense) |
83,017 |
(241,025) |
84,009 |
(485,875) |
Income before taxes |
549,365 |
56,055 |
1,240,575 |
129,299 |
Income tax benefit (expense) |
(192,727) |
8,973 |
(390,648)
|
172,394 |
Net income |
$356,638 |
$65,028 |
$849,927 |
$301,693 |
Income per share – basic |
$0.13 |
$0.03 |
$0.30 |
$0.13 |
Income per share - fully diluted |
$0.12 |
$0.03 |
$0.29 |
$0.13 |
Weighted average number of common shares outstanding - basic |
2,794,998 |
2,322,240 |
2,791,653 |
2,320,344 |
Weighted average number of common shares outstanding - fully diluted |
2,918,368 |
2,359,836 |
2,888,443 |
2,361,026 |
|
Six months ended
June 30, | |
|
2016 |
2015 |
Cash flows from operating activities: |
|
|
Net income |
$849,927 |
$301,693 |
Adjustments to reconcile net income to net cash |
|
|
provided by operating activities: |
|
|
Depreciation and amortization |
636,799 |
531,740 |
Bad debt expense |
88,336 |
94,276 |
Deferred income taxes |
75,025 |
(209,898) |
Stock-based compensation expense |
337,344 |
278,931 |
Non-cash interest expense |
- |
416,670 |
Changes in operating assets and liabilities: |
|
|
Decrease (increase) in accounts receivable |
(132,537) |
366,150 |
Decrease (increase) in deposits and other current assets |
(150,988) |
(104,022) |
Increase (decrease) in accounts payable |
(80,384) |
85,936 |
Increase (decrease) in accrued expenses |
(342,972) |
47,837 |
Increase (decrease) in deferred revenue |
205,627 |
106,862 |
Net cash provided by operating activities |
1,486,177 |
1,916,175 |
|
|
|
Cash flows from investing activities: |
|
|
Capitalized software |
(518,381) |
(202,407) |
Purchase of fixed assets |
(44,613) |
(25,618) |
Net cash used in investing activities |
(562,994) |
(228,025) |
|
|
|
Cash flows from financing activities: |
|
|
Proceeds from exercise of stock options, net of income taxes |
32,360 |
7,025 |
Tax benefit on stock-based compensation awards |
- |
16,191 |
Payment of dividend |
(167,382) |
- |
Net cash provided by (used in) financing activities |
(135,022) |
23,216 |
|
|
|
Net change in Cash |
788,161 |
1,711,366 |
Cash – beginning |
4,215,145 |
1,721,343 |
Currency translation adjustment |
(13,156) |
16,311 |
Cash – ending |
$4,990,150 |
$3,449,020 |
Supplemental disclosure for non-cash investing and financing activities |
|
|
Cash paid for interest |
$- |
$66,667 |
Cash paid for income taxes |
$262,598 |
$34,500 |
Non cash activities |
|
|
Stock-based compensation - capitalized software
|
$267,688 |
$80,845 |