e10vq
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
Quarterly
Report pursuant to Section 13 or 15(d) of the Securities
Exchange Act
of 1934
For the quarterly period ended September 30, 2010
Commission File No.: 000-27701
HealthStream, Inc.
(Exact name of registrant as specified in its charter)
|
|
|
Tennessee
|
|
62-1443555 |
|
|
|
(State or other jurisdiction of
|
|
(I.R.S. Employer Identification No.) |
incorporation or organization) |
|
|
|
|
|
209 10th Avenue South, Suite 450 |
|
|
Nashville, Tennessee
|
|
37203 |
|
|
|
(Address of principal executive offices)
|
|
(Zip Code) |
(615) 301-3100
(Registrants telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed
by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or
for such shorter period that the registrant was required to file such reports), and (2) has been
subject to such filing requirements for the past 90 days. Yes þ No o
Indicate by check mark whether the registrant has submitted electronically and posted on its
corporate Web site, if any, every Interactive Data File required to be submitted and posted
pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period
that the registrant was required to submit and post such files). Yes o No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a
non-accelerated filer, or a smaller reporting company. See definitions of large accelerated
filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.
Large accelerated filer o |
Accelerated filer o |
Non-accelerated filer o (Do not check if a smaller reporting company) |
Smaller reporting company þ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of
the Exchange Act). Yes o No þ
As of November 5, 2010, 21,805,210 shares of the registrants common stock were outstanding.
Index to Form 10-Q
HEALTHSTREAM, INC.
|
|
|
|
|
|
|
|
|
|
|
Page |
|
|
|
|
Number |
Part I. |
|
Financial Information |
|
|
|
|
Item 1. |
|
Financial Statements |
|
|
|
|
|
|
Condensed Consolidated Balance Sheets September 30, 2010 (Unaudited) and December 31, 2009 |
|
|
1 |
|
|
|
Condensed Consolidated Statements of Income (Unaudited) Three Months ended September 30, 2010 and 2009 |
|
|
2 |
|
|
|
Condensed Consolidated Statements of Income (Unaudited) Nine Months ended September 30, 2010 and 2009 |
|
|
3 |
|
|
|
Condensed Consolidated Statement of Shareholders Equity (Unaudited) Nine Months ended September 30, 2010 |
|
|
4 |
|
|
|
Condensed Consolidated Statements of Cash Flows (Unaudited) Nine Months ended September 30, 2010 and 2009 |
|
|
5 |
|
|
|
Notes to Condensed Consolidated Financial Statements |
|
|
6 |
|
Item 2. |
|
Managements Discussion and Analysis of Financial Condition and Results of Operations |
|
|
9 |
|
Item 3. |
|
Quantitative and Qualitative Disclosures About Market Risk |
|
|
15 |
|
Item 4T. |
|
Controls and Procedures |
|
|
15 |
|
Part II. |
|
Other Information |
|
|
|
|
Item 2. |
|
Unregistered Sales of Equity Securities and Use of Proceeds |
|
|
15 |
|
Item 6. |
|
Exhibits |
|
|
16 |
|
|
|
Signature |
|
|
17 |
|
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements
HEALTHSTREAM, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
(Unaudited) |
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
21,443,367 |
|
|
$ |
12,287,059 |
|
Restricted cash |
|
|
42,843 |
|
|
|
65,855 |
|
Accounts receivable, net of allowance for doubtful accounts of $110,636
and $140,559 at September 30, 2010 and December 31, 2009, respectively |
|
|
10,977,078 |
|
|
|
9,577,409 |
|
Accounts receivable unbilled |
|
|
1,584,906 |
|
|
|
1,638,326 |
|
Deferred tax assets, current |
|
|
2,734,787 |
|
|
|
2,830,477 |
|
Prepaid royalties, net of amortization |
|
|
1,769,951 |
|
|
|
2,084,154 |
|
Prepaid development fees, net of amortization |
|
|
460,492 |
|
|
|
419,189 |
|
Other prepaid expenses and other current assets |
|
|
1,104,357 |
|
|
|
988,390 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
40,117,781 |
|
|
|
29,890,859 |
|
Property and equipment: |
|
|
|
|
|
|
|
|
Equipment |
|
|
13,449,618 |
|
|
|
14,121,140 |
|
Leasehold improvements |
|
|
2,085,458 |
|
|
|
2,004,822 |
|
Furniture and fixtures |
|
|
1,821,832 |
|
|
|
1,689,350 |
|
|
|
|
|
|
|
|
|
|
|
17,356,908 |
|
|
|
17,815,312 |
|
Less accumulated depreciation and amortization |
|
|
(14,963,299 |
) |
|
|
(14,881,423 |
) |
|
|
|
|
|
|
|
|
|
|
2,393,609 |
|
|
|
2,933,889 |
|
|
|
|
|
|
|
|
|
|
Capitalized software feature enhancements, net of accumulated amortization of
$5,417,767 and $3,993,689 at September 30, 2010 and December 31, 2009,
respectively |
|
|
4,343,978 |
|
|
|
4,181,858 |
|
Goodwill |
|
|
21,146,864 |
|
|
|
21,146,864 |
|
Intangible assets, net of accumulated amortization of $7,806,352
and $7,096,196 at September 30, 2010 and December 31, 2009, respectively |
|
|
3,080,790 |
|
|
|
3,790,946 |
|
Deferred tax assets, noncurrent |
|
|
6,383,890 |
|
|
|
8,626,400 |
|
Other assets |
|
|
298,276 |
|
|
|
431,464 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
77,765,188 |
|
|
$ |
71,002,280 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
822,254 |
|
|
$ |
1,552,101 |
|
Accrued liabilities |
|
|
2,841,541 |
|
|
|
3,322,794 |
|
Accrued compensation and related expenses |
|
|
961,360 |
|
|
|
1,401,604 |
|
Commercial support liabilities |
|
|
194,135 |
|
|
|
350,792 |
|
Deferred revenue |
|
|
17,103,363 |
|
|
|
12,233,876 |
|
Current portion of long-term debt |
|
|
|
|
|
|
306,942 |
|
Current portion of capital lease obligations |
|
|
5,939 |
|
|
|
8,905 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
21,928,592 |
|
|
|
19,177,014 |
|
|
|
|
|
|
|
|
|
|
Other long-term liabilities |
|
|
477,949 |
|
|
|
|
|
Capital lease obligations, less current portion |
|
|
|
|
|
|
4,362 |
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders equity: |
|
|
|
|
|
|
|
|
Common stock, no par value, 75,000,000 shares authorized;
21,760,210 and 21,623,350 shares issued and outstanding
at September 30, 2010 and December 31, 2009, respectively |
|
|
96,994,032 |
|
|
|
96,406,765 |
|
Accumulated deficit |
|
|
(41,635,385 |
) |
|
|
(44,585,861 |
) |
|
|
|
|
|
|
|
Total shareholders equity |
|
|
55,358,647 |
|
|
|
51,820,904 |
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity |
|
$ |
77,765,188 |
|
|
$ |
71,002,280 |
|
|
|
|
|
|
|
|
See accompanying notes to the condensed consolidated financial statements.
1
HEALTHSTREAM, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
Revenues, net |
|
$ |
16,616,445 |
|
|
$ |
14,105,033 |
|
Operating costs and expenses: |
|
|
|
|
|
|
|
|
Cost of revenues (excluding depreciation and amortization) |
|
|
6,274,483 |
|
|
|
5,407,778 |
|
Product development |
|
|
1,749,876 |
|
|
|
1,620,165 |
|
Sales and marketing |
|
|
3,357,956 |
|
|
|
2,624,805 |
|
Other general and administrative expenses |
|
|
2,401,599 |
|
|
|
2,067,473 |
|
Depreciation and amortization |
|
|
1,142,536 |
|
|
|
1,305,351 |
|
|
|
|
|
|
|
|
Total operating costs and expenses |
|
|
14,926,450 |
|
|
|
13,025,572 |
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
1,689,995 |
|
|
|
1,079,461 |
|
|
|
|
|
|
|
|
|
|
Other income (expense): |
|
|
|
|
|
|
|
|
Interest and other income |
|
|
4,302 |
|
|
|
3,588 |
|
Interest and other expense |
|
|
(9,832 |
) |
|
|
(12,637 |
) |
|
|
|
|
|
|
|
Total other expense |
|
|
(5,530 |
) |
|
|
(9,049 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
1,684,465 |
|
|
|
1,070,412 |
|
Income tax provision |
|
|
888,562 |
|
|
|
47,315 |
|
|
|
|
|
|
|
|
Net income |
|
$ |
795,903 |
|
|
$ |
1,023,097 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share: |
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.04 |
|
|
$ |
0.05 |
|
|
|
|
|
|
|
|
Diluted |
|
$ |
0.04 |
|
|
$ |
0.05 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares of common stock outstanding: |
|
|
|
|
|
|
|
|
Basic |
|
|
21,806,581 |
|
|
|
21,464,317 |
|
|
|
|
|
|
|
|
Diluted |
|
|
22,510,679 |
|
|
|
21,931,952 |
|
|
|
|
|
|
|
|
See accompanying notes to the condensed consolidated financial statements.
2
HEALTHSTREAM, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
Revenues, net |
|
$ |
48,114,166 |
|
|
$ |
42,307,763 |
|
Operating costs and expenses: |
|
|
|
|
|
|
|
|
Cost of revenues (excluding depreciation and amortization) |
|
|
17,642,842 |
|
|
|
15,903,678 |
|
Product development |
|
|
4,998,970 |
|
|
|
4,602,008 |
|
Sales and marketing |
|
|
9,368,641 |
|
|
|
7,940,101 |
|
Other general and administrative expenses |
|
|
6,885,537 |
|
|
|
6,163,078 |
|
Depreciation and amortization |
|
|
3,768,795 |
|
|
|
3,821,716 |
|
|
|
|
|
|
|
|
Total operating costs and expenses |
|
|
42,664,785 |
|
|
|
38,430,581 |
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
5,449,381 |
|
|
|
3,877,182 |
|
|
|
|
|
|
|
|
|
|
Other income (expense): |
|
|
|
|
|
|
|
|
Interest and other income |
|
|
12,802 |
|
|
|
19,865 |
|
Interest and other expense |
|
|
(31,149 |
) |
|
|
(31,869 |
) |
|
|
|
|
|
|
|
Total other expense |
|
|
(18,347 |
) |
|
|
(12,004 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
5,431,034 |
|
|
|
3,865,178 |
|
Income tax provision |
|
|
2,480,558 |
|
|
|
236,435 |
|
|
|
|
|
|
|
|
Net income |
|
$ |
2,950,476 |
|
|
$ |
3,628,743 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share: |
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.14 |
|
|
$ |
0.17 |
|
|
|
|
|
|
|
|
Diluted |
|
$ |
0.13 |
|
|
$ |
0.17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares of common stock outstanding: |
|
|
|
|
|
|
|
|
Basic |
|
|
21,759,301 |
|
|
|
21,409,725 |
|
|
|
|
|
|
|
|
Diluted |
|
|
22,357,918 |
|
|
|
21,708,521 |
|
|
|
|
|
|
|
|
See accompanying notes to the condensed consolidated financial statements.
3
HEALTHSTREAM, INC.
CONDENSED CONSOLIDATED STATEMENT OF SHAREHOLDERS EQUITY (UNAUDITED)
NINE MONTHS ENDED SEPTEMBER 30, 2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock |
|
|
Accumulated |
|
|
Total Shareholders |
|
|
|
Shares |
|
|
Amount |
|
|
Deficit |
|
|
Equity |
|
Balance at December 31, 2009 |
|
|
21,623,350 |
|
|
$ |
96,406,765 |
|
|
$ |
(44,585,861 |
) |
|
$ |
51,820,904 |
|
Net income |
|
|
|
|
|
|
|
|
|
|
2,950,476 |
|
|
|
2,950,476 |
|
Stock based compensation expense |
|
|
|
|
|
|
498,153 |
|
|
|
|
|
|
|
498,153 |
|
Repurchase of common stock |
|
|
(77,790 |
) |
|
|
(379,418 |
) |
|
|
|
|
|
|
(379,418 |
) |
Exercise of stock options |
|
|
214,650 |
|
|
|
468,532 |
|
|
|
|
|
|
|
468,532 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at September 30, 2010 |
|
|
21,760,210 |
|
|
$ |
96,994,032 |
|
|
$ |
(41,635,385 |
) |
|
$ |
55,358,647 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to the condensed consolidated financial statements.
4
HEALTHSTREAM, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, |
|
|
|
2010 |
|
|
2009 |
|
OPERATING ACTIVITIES: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
2,950,476 |
|
|
$ |
3,628,743 |
|
Adjustments to reconcile net income to net cash provided by
operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
3,768,795 |
|
|
|
3,821,716 |
|
Stock based compensation expense |
|
|
498,153 |
|
|
|
454,568 |
|
Provision for doubtful accounts |
|
|
20,000 |
|
|
|
150,000 |
|
Deferred income taxes |
|
|
2,338,200 |
|
|
|
|
|
Realized loss on disposal of property and equipment |
|
|
1,011 |
|
|
|
419 |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
Accounts and unbilled receivables |
|
|
(1,366,249 |
) |
|
|
(1,460,386 |
) |
Restricted cash |
|
|
23,012 |
|
|
|
(5,277 |
) |
Prepaid royalties |
|
|
314,203 |
|
|
|
(26,633 |
) |
Prepaid development fees |
|
|
(286,442 |
) |
|
|
(121,264 |
) |
Other prepaid expenses and other current assets |
|
|
(115,967 |
) |
|
|
(152,548 |
) |
Other assets |
|
|
133,188 |
|
|
|
69,996 |
|
Accounts payable |
|
|
(729,847 |
) |
|
|
(683,696 |
) |
Accrued liabilities and accrued compensation and related expenses |
|
|
(921,497 |
) |
|
|
800,230 |
|
Commercial support liabilities |
|
|
(156,657 |
) |
|
|
(240,606 |
) |
Other long-term liabilities |
|
|
477,949 |
|
|
|
|
|
Deferred revenue |
|
|
4,869,487 |
|
|
|
1,780,463 |
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
11,817,815 |
|
|
|
8,015,725 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES: |
|
|
|
|
|
|
|
|
Payments associated with capitalized software feature enhancements |
|
|
(1,586,197 |
) |
|
|
(846,661 |
) |
Purchases of property and equipment, net |
|
|
(850,154 |
) |
|
|
(823,433 |
) |
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
(2,436,351 |
) |
|
|
(1,770,094 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES: |
|
|
|
|
|
|
|
|
Proceeds from exercise of stock options |
|
|
468,532 |
|
|
|
310,134 |
|
Repurchase of common stock |
|
|
(379,418 |
) |
|
|
|
|
Payments on long-term debt |
|
|
(306,942 |
) |
|
|
(541,417 |
) |
Payments on capital lease obligations |
|
|
(7,328 |
) |
|
|
(15,952 |
) |
|
|
|
|
|
|
|
Net cash used in financing activities |
|
|
(225,156 |
) |
|
|
(247,235 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase in cash and cash equivalents |
|
|
9,156,308 |
|
|
|
5,998,396 |
|
Cash and cash equivalents at beginning of period |
|
|
12,287,059 |
|
|
|
4,106,612 |
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period |
|
$ |
21,443,367 |
|
|
$ |
10,105,008 |
|
|
|
|
|
|
|
|
See accompanying notes to the condensed consolidated financial statements.
5
HEALTHSTREAM, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
1. BASIS OF PRESENTATION
The accompanying unaudited condensed consolidated financial statements have been prepared in
accordance with accounting principles generally accepted in the United States (US GAAP) for
interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation
S-X. Accordingly, condensed consolidated financial statements do not include all of the information
and footnotes required by US GAAP for complete financial statements. In the opinion of management,
all adjustments (consisting of normal recurring accruals) considered necessary for a fair
presentation have been included. All significant intercompany transactions have been eliminated in
consolidation. Operating results for the three and nine months ended September 30, 2010 are not
necessarily indicative of the results that may be expected for the year ending December 31, 2010.
The balance sheet at December 31, 2009 is consistent with the audited financial statements at that
date but does not include all of the information and footnotes required by US GAAP for a complete
set of financial statements. For further information, refer to the consolidated financial
statements and footnotes thereto for the year ended December 31, 2009 (included in the Companys
Annual Report on Form 10-K, filed with the Securities and Exchange Commission on March 26, 2010).
2. RECENT ACCOUNTING PRONOUNCEMENTS
In September 2009, the Financial Accounting Standards Board (FASB) issued revised guidance on the
accounting for revenue arrangements with multiple deliverables. The revised guidance changes when
individual deliverables in a multiple element arrangement can be treated as separate units of
accounting, and also changes the manner in which the transaction consideration is allocated across
the separately identified deliverables. The adoption of the guidance did not have an effect on the
Companys financial position, results of operations, or cash flows.
3. INCOME TAXES
Income taxes are accounted for using the asset and liability method, whereby deferred tax assets
and liabilities are determined based on the temporary differences between the financial statement
and tax bases of assets and liabilities measured at tax rates that will be in effect for the year
in which the differences are expected to affect taxable income.
During the nine months ended September 30, 2010 and 2009, the Company recorded a provision for
income taxes of $2,480,558 and $236,435, respectively. The Companys effective tax rate for the
nine months ended September 30, 2010 was 45.7%. The Companys effective tax rate primarily reflects
the statutory corporate income tax rate, the net effect of state taxes, and the effect of various
permanent tax differences. The Companys effective tax rate for the nine months ended September 30,
2009 was substantially less than the statutory rate because the Company previously maintained a
valuation allowance for its net operating loss (NOL) carryforwards and other deferred tax assets.
The Company released substantially all of its valuation allowance against its deferred tax assets
at December 31, 2009.
4. STOCK BASED COMPENSATION
The Company maintains two stock incentive plans. The Company accounts for its stock based
compensation plans using the fair-value based method for costs related to share-based payments,
including stock options. The Company uses the Black Scholes option pricing model for calculating
the fair value of awards issued under its stock based compensation plans. During the nine months
ended September 30, 2010, the Company granted 319,000 stock options with a weighted average grant
date fair value of $2.07. During the nine months ended September 30, 2009, the Company granted
289,000 stock options with a weighted average grant date fair value of $1.17. The fair value of
stock based awards granted during the nine months ended September 30, 2010 and 2009 was estimated
using the Black Scholes option pricing model, with the assumptions as follows:
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
|
2010 |
|
|
2009 |
|
Risk-free interest rate |
|
|
2.39 - 2.49 |
% |
|
|
1.73 - 3.22 |
% |
Expected dividend yield |
|
|
0.0 |
% |
|
|
0.0 |
% |
Expected life |
|
5 - 7 years |
|
5 - 7 years |
Expected forfeiture rate |
|
|
0-10 |
% |
|
|
0-20 |
% |
Volatility |
|
|
55 |
% |
|
|
60 |
% |
6
HEALTHSTREAM, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
4. STOCK BASED COMPENSATION (continued)
Total stock based compensation expense recorded for the three and nine months ended September 30,
2010 and 2009, which is recorded in the condensed consolidated statements of income, is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
Cost of revenues (excluding depreciation and amortization) |
|
$ |
9,149 |
|
|
$ |
8,299 |
|
|
$ |
27,917 |
|
|
$ |
21,790 |
|
Product development |
|
|
31,865 |
|
|
|
30,353 |
|
|
|
95,817 |
|
|
|
93,341 |
|
Sales and marketing |
|
|
40,043 |
|
|
|
44,621 |
|
|
|
126,095 |
|
|
|
132,372 |
|
Other general and administrative |
|
|
84,546 |
|
|
|
74,894 |
|
|
|
248,324 |
|
|
|
207,065 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stock based compensation expense |
|
$ |
165,603 |
|
|
$ |
158,167 |
|
|
$ |
498,153 |
|
|
$ |
454,568 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5. NET INCOME PER SHARE
Basic net income per share is computed by dividing the net income available to common shareholders
for the period by the weighted-average number of common shares outstanding during the period.
Diluted net income per share is computed by dividing the net income for the period by the weighted
average number of common and common equivalent shares outstanding during the period. Common
equivalent shares, composed of incremental common shares issuable upon the exercise of stock
options and warrants, escrowed or restricted shares, and shares subject to vesting are included in
diluted net income per share only to the extent these shares are dilutive. Common equivalent shares
are dilutive when the average market price during the period exceeds the exercise price of the
underlying shares. The total number of common equivalent shares excluded from the calculations of
diluted net income per share, due to their anti-dilutive effect, was approximately 0.3 million and
0.5 million for the three and nine months ended September 30, 2010, respectively, and approximately
1.0 million and 1.8 million for the three and nine months ended September 30, 2009, respectively.
The following table sets forth the computation of basic and diluted net income per share for the
three and nine months ended September 30, 2010 and 2009:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
Numerator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
795,903 |
|
|
$ |
1,023,097 |
|
|
$ |
2,950,476 |
|
|
$ |
3,628,743 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
21,806,581 |
|
|
|
21,464,317 |
|
|
|
21,759,301 |
|
|
|
21,409,725 |
|
Employee stock options |
|
|
704,098 |
|
|
|
467,635 |
|
|
|
598,617 |
|
|
|
298,796 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
22,510,679 |
|
|
|
21,931,952 |
|
|
|
22,357,918 |
|
|
|
21,708,521 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.04 |
|
|
$ |
0.05 |
|
|
$ |
0.14 |
|
|
$ |
0.17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
$ |
0.04 |
|
|
$ |
0.05 |
|
|
$ |
0.13 |
|
|
$ |
0.17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7
HEALTHSTREAM, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
6. COLLABORATIVE ARRANGEMENT
On June 23, 2010, the Company announced the formation of SimVentures, a collaborative arrangement
between HealthStream and Laerdal Medical Corporation. SimVentures will offer products and services
aimed at accelerating the global adoption of simulation-based learning by healthcare
providerswith a focus on improving clinical competencies and patient outcomes. The Company will
receive 50 percent of the profits or losses generated from the collaborative arrangement. A legal
entity was not formed as part of the collaborative arrangement, therefore, the Company will account
for SimVentures as a collaborative arrangement in accordance with applicable accounting guidance.
SimVentures is currently in the product development phase, and sales activity is expected to
commence during 2011. During the three and nine months ended September 30, 2010, the Company
recorded approximately $90,000 and $270,000, respectively of expenses related to the collaborative
arrangement, which are primarily recorded in the product development category within the statements
of income.
7. BUSINESS SEGMENTS
The Company primarily provides services to healthcare organizations, and to a lesser extent, to
pharmaceutical and medical device companies and other members within the healthcare industry. The
Companys services are primarily focused on the delivery of education and training products and
services (HealthStream Learning), as well as survey and research services (HealthStream Research).
The accounting policies of the segments are the same as those described in the summary of
significant accounting policies in the Companys Annual Report on Form 10-K for the year ended
December 31, 2009.
The Company measures segment performance based on operating income before income taxes and prior to
the allocation of certain corporate overhead expenses, interest income, interest expense, and
depreciation. The three and nine months ended September 30, 2010 includes approximately $90,000 and
$270,000, respectively, of expenses associated with SimVentures, and is included in the Unallocated
section of the tables below.
The following is the Companys business segment information as of and for the three and nine months
ended September 30, 2010 and 2009.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Learning |
|
$ |
11,527,548 |
|
|
$ |
9,477,749 |
|
|
$ |
33,069,814 |
|
|
$ |
27,786,872 |
|
Research |
|
|
5,088,897 |
|
|
|
4,627,284 |
|
|
|
15,044,352 |
|
|
|
14,520,891 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total net revenue |
|
$ |
16,616,445 |
|
|
$ |
14,105,033 |
|
|
$ |
48,114,166 |
|
|
$ |
42,307,763 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Learning |
|
$ |
3,685,573 |
|
|
$ |
2,438,703 |
|
|
$ |
11,033,240 |
|
|
$ |
6,927,080 |
|
Research |
|
|
39,119 |
|
|
|
567,089 |
|
|
|
664,543 |
|
|
|
2,427,436 |
|
Unallocated |
|
|
(2,034,697 |
) |
|
|
(1,926,331 |
) |
|
|
(6,248,402 |
) |
|
|
(5,477,334 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total income from operations |
|
$ |
1,689,995 |
|
|
$ |
1,079,461 |
|
|
$ |
5,449,381 |
|
|
$ |
3,877,182 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2010 |
|
|
December 31, 2009 |
|
Segment assets * |
|
|
|
|
|
|
|
|
Learning |
|
$ |
17,997,683 |
|
|
$ |
18,185,466 |
|
Research |
|
|
26,409,578 |
|
|
|
26,209,873 |
|
Unallocated |
|
|
33,357,927 |
|
|
|
26,606,941 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
77,765,188 |
|
|
$ |
71,002,280 |
|
|
|
|
|
|
|
|
|
|
|
* |
|
Segment assets include restricted cash, accounts and unbilled receivables, prepaid and other
current assets, other assets, capitalized software feature enhancements, certain property and
equipment, and intangible assets. Cash and cash equivalents are not allocated to individual
segments, and are included within Unallocated. A significant portion of property and equipment
assets are also included within Unallocated. |
8
|
|
|
Item 2. |
|
Managements Discussion and Analysis of Financial Condition and Results of Operations |
Special Cautionary Notice Regarding Forward-Looking Statements
You should read the following discussion and analysis in conjunction with our condensed
consolidated financial statements and related notes included elsewhere in this report and our
audited consolidated financial statements and the notes thereto for the year ended December 31,
2009, appearing in our Annual Report on Form 10-K that was filed with the Securities and Exchange
Commission (SEC) on March 26, 2010 (the 2009 Form 10-K). Statements contained in this Quarterly
Report on Form 10-Q that are not historical fact are forward-looking statements that the Company
intends to be covered by the safe harbor provisions for forward-looking statements contained in the
Private Securities Litigation Reform Act of 1995. Statements that are predictive in nature, that
depend on or refer to future events or conditions, or that include words such as anticipates,
believes, could, estimates, expects, intends, may, plans, potential, predicts,
projects, should, will, would, and similar expressions are forward-looking statements.
The Company cautions that forward-looking statements involve known and unknown risks,
uncertainties, and other factors that may cause actual results, performance, or achievements to be
materially different from any future results, performance, or achievements expressed or implied by
the forward-looking statements. Forward-looking statements reflect our current views with respect
to future events and are based on assumptions and subject to risks and uncertainties. Given these
uncertainties, you should not place undue reliance on these forward-looking statements.
In evaluating any forward-looking statement, you should specifically consider the information
regarding forward-looking statements and the information set forth under the caption Item 1A. Risk
Factors in our 2009 Form 10-K and the information regarding forward-looking statements in our
earnings releases, as well as other cautionary statements contained elsewhere in this report,
including the matters discussed in Critical Accounting Policies and Estimates. We undertake no
obligation beyond that required by law to update publicly any forward-looking statements for any
reason, even if new information becomes available or other events occur in the future. You should
read this report and the documents that we reference in this report and have filed as exhibits to
this report completely and with the understanding that our actual future results may be materially
different from what we expect.
Overview
We primarily provide our services to healthcare organizations and, to a lesser extent,
pharmaceutical and medical device companies and other participants within the healthcare industry.
Our services are primarily focused on the delivery of education and training products and services
(HealthStream Learning), as well as survey and research services (HealthStream Research).
HealthStream Learning products and services include our Internet-based HealthStream Learning
Center® (HLC), authoring tools, courseware subscriptions, online training and content
development, online sales training courses, live events, HospitalDirect® and other products focused
on education and training to serve professionals that work within healthcare organizations.
HealthStream Research provides a wide range of quality and satisfaction surveys, data analyses of
survey results, and other research-based measurement tools focused on patients, employees,
physicians, and members of the community. Our learning solutions help healthcare organizations
improve their required regulatory training, while also offering an opportunity to train their
employees in multiple clinical areas. Our research products provide customers valuable insight into
measuring quality and satisfaction of physicians, patients, employees, and members of the
community.
Key financial and operational indicators for the third quarter of 2010 include:
|
|
|
Revenues of $16.6 million in the third quarter of 2010, up approximately 18% over the
third quarter of 2009 |
|
|
|
|
Operating income of $1.7 million in the third quarter of 2010, up approximately 57% over
the third quarter of 2009 |
|
|
|
|
Net income of $796,000 and diluted earnings per share (EPS) of $0.04 per share in the
third quarter of 2010which is the amount after deducting $889,000, or $0.04 per share, of
income tax provision, compared to net income of $1.0 million and diluted EPS of $0.05 per
share in the third quarter of 2009which is the amount after deducting $47,000 of income
tax provision |
|
|
|
|
Adjusted EBITDA of $3.0 million in the third quarter of 2010, up approximately 18% from $2.5 million in the third quarter of 2009 |
Critical Accounting Policies and Estimates
Our condensed consolidated financial statements are prepared in accordance with US GAAP. These
accounting principles require us to make certain estimates, judgments and assumptions during the
preparation of our financial statements. We believe the estimates, judgments and assumptions upon
which we rely are reasonable based upon information available to us at the time they are made.
These estimates, judgments and assumptions can affect the reported amounts of assets and
liabilities as of the date of the financial statements, as well as the reported amounts of revenues
and expenses during the periods presented. To the extent there are material differences between
these estimates, judgments or assumptions and actual results, our financial statements will be
affected.
9
The accounting policies and estimates that we believe are the most critical in fully understanding
and evaluating our reported financial results include the following:
|
|
|
Revenue recognition |
|
|
|
|
Accounting for income taxes |
|
|
|
|
Product development costs and related capitalization |
|
|
|
|
Goodwill, intangibles, and other long-lived assets |
|
|
|
|
Allowance for doubtful accounts |
|
|
|
|
Accrual for service credits |
|
|
|
|
Stock based compensation |
|
|
|
|
Nonmonetary exchange of content rights and deferred service credits |
In many cases, the accounting treatment of a particular transaction is specifically dictated by US
GAAP and does not require managements judgment in its application. There are also areas in which
managements judgment in selecting among available alternatives would not produce a materially
different result. See Notes to Consolidated Financial Statements in our 2009 Form 10-K, which
contains additional information regarding our accounting policies and other disclosures required by
US GAAP. There have been no changes in our critical accounting policies and estimates from those
reported in our 2009 Form 10-K.
Revenues and Expense Components
The following descriptions of the components of revenues and expenses apply to the comparison of
results of operations.
Revenues. Revenues for our HealthStream Learning business segment primarily consist of the
following products and services: provision of services through our Internet-based HLC, authoring
tools, a variety of courseware subscriptions (add-on courseware), implementation and consulting
services, maintenance of third party content, content development, online sales training courses
(RepDirect), HospitalDirect®, and a variety of other educational activities for physicians, nurses
and other professionals within healthcare organizations. Revenues for our HealthStream Research
business segment consist of quality and satisfaction surveys, data analyses of survey results, and
other research-based measurement tools focused on patients, physicians, employees, and other
members of the community.
Cost of Revenues (excluding depreciation and amortization). Cost of revenues (excluding
depreciation and amortization) consists primarily of salaries and employee benefits, stock based
compensation, employee travel and lodging, materials, outsourced phone survey support, contract
labor, hosting costs, and other direct expenses associated with revenues, as well as royalties paid
by us to content providers based on a percentage of revenues. Personnel costs within cost of
revenues are associated with individuals that facilitate product delivery, provide services,
conduct, process and manage phone and paper-based surveys, handle customer support calls or
inquiries, manage the technology infrastructure for our hosted applications, manage content and
survey services, coordinate content maintenance services, and provide training or implementation
services.
Product Development. Product development expenses consist primarily of salaries and employee
benefits, contract labor, stock based compensation, content acquisition costs before technological
feasibility is achieved, costs associated with the development of content and expenditures
associated with maintaining, developing and operating our training, delivery and administration
platforms. In addition, product development expenses are associated with the development of new
software feature enhancements and new products. Personnel costs within product development include
our systems, application development, and quality assurance teams, product managers, and other
personnel associated with content and product development. In addition, a significant portion of
the SimVentures expenses is also included within product development. SimVentures is a
collaborative arrangement between HealthStream and Laerdal Medical Corporation, and will offer products and
services aimed at accelerating the global adoption of simulation-based learning by healthcare
providerswith a focus on improving clinical competencies and patient outcomes.
Sales and Marketing Expenses. Sales and marketing expenses consist primarily of salaries,
commissions and employee benefits, stock based compensation, employee travel and lodging,
advertising, trade shows, promotions, and related marketing costs. Personnel costs within sales and
marketing include our HealthStream Learning and HealthStream Research sales teams, strategic
account management, consultants, and marketing personnel, as well as our account management group.
Other General and Administrative Expenses. Other general and administrative expenses consist
primarily of salaries and employee benefits, stock based compensation, employee travel and lodging,
facility costs, office expenses, fees for professional services, and other operational expenses.
Personnel costs within general and administrative expenses include individuals associated with
normal corporate functions (accounting, legal, human resources, administrative, internal
information systems, and executive management) as well as personnel who maintain our accreditation
status with various organizations.
10
Depreciation and Amortization. Depreciation and amortization consist of fixed asset depreciation,
amortization of intangibles considered to have definite lives, amortization of content development
fees, and amortization of capitalized software feature enhancements.
Other Income/Expense, Net. The primary component of other income is interest income related to
interest earned on cash, cash equivalents and investments in marketable securities. The primary
component of other expense is interest expense related to a promissory note, capital leases and our
revolving credit facility.
Three Months Ended September 30, 2010 Compared to Three Months Ended September 30, 2009
Revenues. Revenues increased approximately $2.5 million, or 17.8%, to $16.6 million for the three
months ended September 30, 2010 from $14.1 million for the three months ended September 30, 2009.
Revenues for 2010 consisted of $11.5 million, or 69% of total revenue, for HealthStream Learning
and $5.1 million, or 31% of total revenue, for HealthStream Research. In 2009, revenues consisted
of $9.5 million, or 67% of total revenue, for HealthStream Learning and $4.6 million, or 33% of
total revenue, for HealthStream Research.
Revenues for HealthStream Learning increased $2.0 million, or 21.6%, over the third quarter of
2009. Revenues from our Internet-based subscription learning products increased by $2.3 million
over the prior year third quarter, and were comprised of revenue increases from the HLC of $1.1
million and from courseware subscriptions of $1.2 million. Revenues from our Internet-based
subscription products increased 27% over the prior year third quarter due to a higher number of
subscribers and more courseware consumption by subscribers. Our HLC subscriber base increased to
2,175,000 fully-implemented subscribers and 2,365,000 contracted subscribers at September 30, 2010
compared to 1,915,000 fully-implemented subscribers and 2,008,000 contracted subscribers at
September 30, 2009. Contracted subscribers include both those already implemented (2,175,000 and
1,915,000 at September 30, 2010 and 2009, respectively) and those in the process of implementation
(190,000 and 93,000 at September 30, 2010 and 2009, respectively). Revenues associated with
implementation, development, and consulting services decreased $132,000 from the prior year third
quarter, impacted primarily by lower revenues associated with fewer project-based activities. Other
project-based revenues decreased $139,000 from the prior year third quarter.
Revenues for HealthStream Research increased $462,000, or 10.0%, over the third quarter of 2009.
Revenues from recurring patient surveys increased by $349,000, or 10.7%, over the prior year third
quarter, due to sales growth with new customers. Revenues from surveys conducted on annual or
bi-annual cyclesnamely employee, physician, and community surveyscollectively increased by
$113,000, or 8.2%, over the third quarter of 2009.
Cost of Revenues (excluding depreciation and amortization). Cost of revenues increased
approximately $867,000, or 16.0%, to $6.3 million for the three months ended September 30, 2010
from $5.4 million for the three months ended September 30, 2009. Cost of revenues as a percentage
of revenues was 37.8% of revenues for the three months ended September 30, 2010 compared to 38.3%
of revenues for the three months ended September 30, 2009.
Cost of revenues for HealthStream Learning increased approximately $439,000 to $3.5 million and
approximated 30.2% and 32.1% of revenues for the three months ended September 30, 2010 and 2009,
respectively. The expense increase is primarily associated with increased royalties paid by us
resulting from growth in courseware subscription revenues, while the decline as a percentage of
revenue is attributable to the growth in subscription based revenues over the prior year third
quarter. Cost of revenues for HealthStream Research increased approximately $427,000 to $2.8
million and approximated 54.9% and 51.1% of revenues for the three months ended September 30, 2010
and 2009, respectively. The increase in cost of revenues for HealthStream Research is primarily the
result of costs associated with the growth in patient survey volume over the prior year third
quarter.
Product Development. Product development expenses increased approximately $130,000, or 8.0%, to
$1.7 million for the three months ended September 30, 2010 from $1.6 million for the three months
ended September 30, 2009. Product development expenses as a percentage of revenues were 10.5% and
11.5% of revenues for the three months ended September 30, 2010 and 2009, respectively.
Product development expenses for HealthStream Learning decreased approximately $108,000 and
approximated 11.1% and 14.6% of revenues for the three months ended September 30, 2010 and 2009,
respectively. The decrease as a percentage of revenue is the result of the growth in revenues over
the prior year third quarter, and the decrease in amount is due to lower personnel expenses
associated with platform maintenance. Product development expenses for HealthStream Research
increased approximately $152,000 and approximated 7.6% and 5.1% of revenues for the three months
ended September 30, 2010 and 2009, respectively. This increase is primarily due to additional
personnel associated with developing and supporting our survey reporting platform, Insights Online.
The unallocated portion of product development expenses approximated $85,000 for the third quarter
of 2010 and is associated with SimVentures.
Sales and Marketing. Sales and marketing expenses, including personnel costs, increased
approximately $733,000, or 27.9%, to $3.4 million for the three months ended September 30, 2010
from $2.6 million for the three months ended September 30, 2009. Sales and marketing expenses
approximated 20.2% and 18.6% of revenues for the three months ended September 30, 2010 and 2009,
respectively.
11
Sales and marketing expenses for HealthStream Learning increased $352,000 and approximated 18.3%
and 18.5% of revenues for the three months ended September 30, 2010 and 2009, respectively. This
expense increase is primarily due to commissions associated with better sales performance compared
to the prior year third quarter. Sales and marketing expenses for HealthStream Research increased
approximately $356,000, and approximated 22.4% and 17.0% of revenues for the three months ended
September 30, 2010 and 2009, respectively. The expense increase for HealthStream Research resulted
from additional sales personnel, travel expenses and commissions. The increase in commissions is
the result of better sales performance compared to the prior year third quarter.
Other General and Administrative. Other general and administrative expenses increased approximately
$334,000, or 16.2%, to $2.4 million for the three months ended September 30, 2010 from $2.1 million
for the three months ended September 30, 2009. Other general and administrative expenses as a
percentage of revenues approximated 14.5% and 14.7% for the three months ended September 30, 2010
and 2009, respectively.
Other general and administrative expenses for HealthStream Learning increased $79,000 over the
prior year third quarter, while HealthStream Research decreased $13,000 compared to the prior year
third quarter. The unallocated corporate portion of other general and administrative expenses
increased $268,000 over the prior year third quarter, primarily associated with contract labor,
software maintenance renewal fees, professional fees, and rent expense.
Depreciation and Amortization. Depreciation and amortization decreased approximately $163,000, or
12.5%, to $1.1 million for the three months ended September 30, 2010 from $1.3 million for the
three months ended September 30, 2009. The decrease resulted from lower depreciation expense
associated with certain assets reaching the end of their useful lives, and was partially offset by
increased amortization of capitalized software features over the prior year third quarter.
Provision for Income Taxes. The Company recorded a provision for income taxes of approximately
$889,000 for the three months ended September 30, 2010 compared to $47,000 for the three months
ended September 30, 2009. The Companys effective tax rate for the third quarter of 2010 was 52.8%.
During the third quarter of 2010, the Company revised its effective tax rate estimate, which resulted in a higher effective tax
rate during the third quarter compared to the estimated rate used during the first half of 2010. The Company estimates the full
year 2010 effective tax rate to range between 43 and 46 percent. Actual tax payments will be substantially less than our income
tax provision as we continue to utilize our federal and state net operating loss carry-forwards of approximately $26 million and
$21 million, respectively, to offset taxable income.
During the third quarter of 2009, the Company maintained a valuation allowance on its deferred tax
assets, and recorded no deferred income tax expense. Substantially all of the valuation allowance
was released during the fourth quarter of 2009. Income tax expense for the third quarter of 2009
consisted of the federal alternative minimum tax and state income taxes.
Net Income. Net income was approximately $796,000 for the three months ended September 30, 2010,
compared to $1.0 million for the three months ended September 30, 2009. Net income per diluted
share was $0.04 per share for the three months ended September 30, 2010 compared to $0.05 per
diluted share for the three months ended September 30, 2009.
Nine Months Ended September 30, 2010 Compared to Nine Months Ended September 30, 2009
Revenues. Revenues increased approximately $5.8 million, or 13.7%, to $48.1 million for the nine
months ended September 30, 2010 from $42.3 million for the nine months ended September 30, 2009.
Revenues for 2010 consisted of $33.1 million, or 69% of total revenue, for HealthStream Learning
and $15.0 million, or 31% of total revenue, for HealthStream Research. In 2009, revenues consisted
of $27.8 million, or 66% of total revenue, for HealthStream Learning and $14.5 million, or 34% of
total revenue, for HealthStream Research.
Revenues for HealthStream Learning increased $5.3 million, or 19.0%, over 2009. Revenues from our
Internet-based subscription learning products increased by $6.5 million over the prior year, and
were comprised of revenue increases from the HLC of $3.4 million and from courseware subscriptions
of $3.1 million. Revenues from our Internet-based subscription products increased 26.4% over the
prior year due to a higher number of subscribers and more courseware consumption by subscribers.
Revenues associated with implementation, development, and consulting services decreased $896,000
from the prior year, and were impacted primarily by lower revenues associated with fewer
project-based activities. Additionally, revenues from live events, study guides, and other
project-based activities collectively declined $294,000 from the prior year due to a de-emphasis on
providing these services.
Revenues for HealthStream Research increased $523,000, or 3.6%, over 2009. Revenues from recurring
patient surveys increased by $876,000, or 9.1%, over the prior year, primarily due to sales growth
with new customers. Revenues from surveys conducted on annual or bi-annual cyclesnamely employee,
physician, and community surveysdecreased by $353,000, primarily due to fewer projects than the
prior year, as well as changes in the timing and size of the projects.
Cost of Revenues (excluding depreciation and amortization). Cost of revenues increased
approximately $1.7 million, or 10.9%, to $17.6 million for the nine months ended September 30, 2010
from $15.9 million for the nine months ended September 30, 2009. Cost of revenues as a percentage
of revenues was 36.7% of revenues for the nine months ended September 30, 2010 compared to 37.6% of
revenues for the nine months ended September 30, 2009. Cost of revenues for HealthStream Learning
increased approximately $845,000 to $9.8 million and approximated 29.6% and 32.2% of revenues for
the nine months ended September 30, 2010 and 2009, respectively. The overall expense increase is
primarily associated with increased royalties paid by us resulting from growth in courseware
subscription
12
revenues, but was partially offset by expense decreases associated with the decline in
implementation, development, and consulting service revenues. The decline as a percentage of
revenue is attributable to the growth in subscription based revenues over the prior year. Cost of
revenues for HealthStream Research increased approximately $894,000 to $7.8 million and
approximated 52.1% and 47.8% of revenues for the nine months ended September 30, 2010 and 2009,
respectively. The increase in cost of revenues for HealthStream Research is primarily the result of costs associated with the growth in patient survey volume over
the prior year. Additional costs were also incurred by our interview center operation during the
second quarter of 2010 to complete projects on schedule in light of unprecedented snow storms
experienced in the Baltimore area.
Product Development. Product development expenses increased approximately $397,000, or 8.6%, to
$5.0 million for the nine months ended September 30, 2010 from $4.6 million for the nine months
ended September 30, 2009. Product development expenses as a percentage of revenues were 10.4% and
10.9% of revenues for the nine months ended September 30, 2010 and 2009, respectively.
Product development expenses for HealthStream Learning decreased approximately $211,000 and
approximated 11.1% and 13.9% of revenues for the nine months ended September 30, 2010 and 2009,
respectively. The decrease as a percentage of revenue is the result of the growth in revenues over
the prior year, while the expense decrease is the result of lower personnel expense and contract
labor associated with platform maintenance compared to the prior year. Product development expenses
for HealthStream Research increased approximately $366,000 and approximated 7.3% and 5.0% of
revenues for the nine months ended September 30, 2010 and 2009, respectively. This increase is
primarily due to additional personnel associated with product management and with developing and
supporting our survey reporting platform, Insights Online. The unallocated portion of product
development expenses was approximately $241,000 for the nine months ended September 30, 2010 and is
associated with SimVentures.
Sales and Marketing. Sales and marketing expenses, including personnel costs, increased
approximately $1.4 million, or 18.0%, to $9.4 million for the nine months ended September 30, 2010
from $7.9 million for the nine months ended September 30, 2009. Sales and marketing expenses
approximated 19.5% and 18.8% of revenues for the nine months ended September 30, 2010 and 2009,
respectively.
Sales and marketing expenses for HealthStream Learning increased $448,000 and approximated 17.7%
and 19.4% of revenues for the nine months ended September 30, 2010 and 2009, respectively. The
expense increase is primarily associated with increased commissions due to better sales performance
compared to the prior year. Sales and marketing expenses for HealthStream Research increased
approximately $932,000, and approximated 21.6% and 15.9% of revenues for the nine months ended
September 30, 2010 and 2009, respectively. The expense increase for HealthStream Research resulted
from additional sales personnel, travel expenses and commissions. The additional sales personnel
were hired during the second half of 2009. Our historical experience is that new sales personnel
take several quarters to build a pipeline and generate new sales, a process we believe is
occurring. These expense increases also impacted the increase as a percentage of revenues for
HealthStream Research.
Other General and Administrative. Other general and administrative expenses increased approximately
$722,000, or 11.7% to $6.9 million for the nine months ended September 30, 2010 from $6.2 million
for the nine months ended September 30, 2009. Other general and administrative expenses as a
percentage of revenues approximated 14.3% and 14.6% for the nine months ended September 30, 2010
and 2009, respectively.
Other general and administrative expenses for both HealthStream Learning and HealthStream Research
decreased $7,000 and $99,000, respectively, compared to the prior year. The unallocated corporate
portion of other general and administrative expenses increased $828,000 over the prior year,
primarily associated with contract labor, software maintenance renewal fees, professional fees,
rent expense, and other expenses.
Depreciation and Amortization. Depreciation and amortization decreased approximately $53,000, or
1.4%, and approximated $3.8 million for both the nine months ended September 30, 2010 and 2009. The
decrease resulted from lower depreciation expense associated with certain assets reaching the end
of their useful lives, and was partially offset by increased amortization of capitalized software
features over the prior year.
Provision for Income Taxes. The Company recorded a provision for income taxes of approximately $2.5
million for the nine months ended September 30, 2010 compared to $236,000 for the nine months ended
September 30, 2009. The Companys effective tax rate for the nine months ended September 30, 2010
was 45.7%. During 2009, the Company maintained a valuation allowance on its deferred tax assets,
and recorded no deferred income tax expense. Substantially all of the valuation allowance was
released during the fourth quarter of 2009. Income tax expense for 2009 consisted of the federal
alternative minimum tax and state income taxes.
Net Income. Net income was approximately $3.0 million for the nine months ended September 30, 2010,
compared to $3.6 million for the nine months ended September 30, 2009. Net income per diluted share
was $0.13 per share for the nine months ended September 30, 2010 compared to $0.17 per diluted
share for the nine months ended September 30, 2009.
Adjusted EBITDA (which we define as net income before interest, income taxes, stock-based
compensation, and depreciation and amortization) was approximately $3.0 and $9.7 million for the
three and nine months ended September 30, 2010, respectively, compared to $2.5 and $8.2 million for
the three and nine months ended September 30, 2009, respectively. This improvement is consistent
with the factors mentioned in managements discussion and analysis of financial condition and
results of operations herewith. Our reconciliation of this calculation to measures under US GAAP is listed in
the table below.
In order to better assess the Companys financial results, management believes that income before
interest, income taxes, stock-based compensation, depreciation and amortization (adjusted EBITDA)
is an appropriate measure for evaluating the operating performance of the Company at this stage in
its life cycle because adjusted EBITDA reflects net income adjusted for non-cash and non-operating
items. Adjusted EBITDA is also used by many investors and securities analysts to assess the
Companys results from current operations. Adjusted EBITDA is a non-GAAP financial measure and
should not be considered as a measure of financial performance under US GAAP. Because adjusted
EBITDA is not a measurement determined in accordance with US GAAP, it is susceptible to varying
calculations. Accordingly, adjusted EBITDA, as presented, may not be comparable to other similarly
titled measures of other companies.
The Company understands that, although adjusted EBITDA is frequently used by investors and
securities analysts in their evaluation of companies, this measure has limitations as an analytical
tool, and you should not consider it in isolation, or as a substitute for an analysis of the
Companys results as reported under US GAAP. For example, adjusted EBITDA does not reflect cash
expenditures, or future requirements for capital expenditures or contractual commitments; it does
not reflect non-cash components of employee compensation; it does not reflect changes in, or cash
requirements for, our working capital needs; and due to the Companys utilization of federal and
state net operating loss carryforwards in 2009 and 2010, actual cash income tax payments have been
significantly less than the tax provision recorded in accordance with US GAAP, and income tax
payments will continue to be less than the income tax provision until our existing federal and
state net operating loss carryforwards have been fully utilized or have expired.
Management compensates for the inherent limitations associated with using adjusted EBITDA through
disclosure of such limitations, presentation of our financial statements in accordance with US
GAAP, and reconciliation adjusted EBITDA to net income, the most directly comparable US GAAP
measure.
Income before interest, taxes, stock-based compensation, depreciation and amortization, or adjusted
EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
Net income |
|
$ |
795,903 |
|
|
$ |
1,023,097 |
|
|
$ |
2,950,476 |
|
|
$ |
3,628,743 |
|
Interest income |
|
|
(4,302 |
) |
|
|
(3,588 |
) |
|
|
(11,235 |
) |
|
|
(19,865 |
) |
Interest expense |
|
|
9,832 |
|
|
|
12,637 |
|
|
|
31,149 |
|
|
|
31,869 |
|
Income taxes |
|
|
888,562 |
|
|
|
47,315 |
|
|
|
2,480,558 |
|
|
|
236,435 |
|
Stock-based compensation expense |
|
|
165,603 |
|
|
|
158,167 |
|
|
|
498,153 |
|
|
|
454,568 |
|
Depreciation and amortization |
|
|
1,142,536 |
|
|
|
1,305,351 |
|
|
|
3,768,795 |
|
|
|
3,821,716 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before interest, taxes,
share-based compensation,
depreciation and amortization |
|
$ |
2,998,134 |
|
|
$ |
2,542,979 |
|
|
$ |
9,717,896 |
|
|
$ |
8,153,466 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13
Liquidity and Capital Resources
Net cash provided by operating activities was approximately $11.8 million and $8.0 million during
the nine months ended September 30, 2010 and 2009, respectively. Our primary sources of cash were
receipts generated from the sales of our products and services. In addition, we received $560,000
of cash associated with a renewed lease for our Nashville, Tennessee office, of which the
unamortized portion is classified on the balance sheet under accrued liabilities and other long-term liabilities. Our days
sales outstanding (DSO) which we calculate by dividing the accounts receivable balance, excluding
unbilled and other receivables, by average daily revenues for the quarter, approximated 61 days for
the third quarter of 2010 compared to 64 days for the third quarter of 2009 and 53 days for the
second quarter of 2010. The increase in DSO compared to the second quarter of 2010 is associated
with higher balances with several customers that were billed in advance during the third quarter of
2010 for annual fees rather than on a monthly subscription basis. The primary uses of cash to fund
our operations for the nine months ended September 30, 2010 and 2009 included personnel expenses,
sales commissions, royalty payments, payments for contract labor and other direct expenses
associated with delivery of our products and services, and general corporate expenses.
Net cash used in investing activities was approximately $2.4 million and $1.8 million for the nine
months ended September 30, 2010 and 2009, respectively. The primary uses of cash for the nine
months ended September 30, 2010 were associated with capitalized software feature enhancements of
$1.6 million and property and equipment purchases of $850,000. The primary uses of cash for the
nine months ended September 30, 2009 were associated with capitalized software feature enhancements
of $847,000 and property and equipment purchases of $823,000. These uses of cash were associated
with technology investments in our platform products.
Cash used in financing activities was approximately $225,000 and $247,000 for the nine months ended
September 30, 2010 and 2009, respectively. The primary uses of cash for the nine months ended
September 30, 2010 related to repurchases of common stock and payments under a promissory note and
capital lease obligations. The primary uses of cash for the nine months ended September 30, 2009
related to payments under a promissory note and capital lease obligations. The primary source of
cash from financing activities for the nine months ended September 30, 2010 and 2009 resulted from
proceeds associated with the exercise of employee stock options.
Our revenues increased and our operating income improved over the prior year period, and our
balance sheet reflects positive working capital of $18.2 million at September 30, 2010 compared to
$10.7 million at December 31, 2009. The improvement in working capital is primarily associated with
increases in cash and cash equivalents resulting from the net cash provided by operating activities
mentioned above. Current assets increased approximately $10.2 million during the first nine months
of 2010 primarily due to increases in cash balances and accounts receivable, while current
liabilities increased approximately $2.8 million during the first nine months of 2010 resulting
primarily from increases in deferred revenue, but was partially offset by reductions in accounts
payable and accrued liabilites. Our primary source of liquidity is $21.4 million of cash and cash
equivalents. We also have a $15.0 million revolving credit facility loan agreement, all of which
was available at September 30, 2010.
We believe that our existing cash and cash equivalents, restricted cash, related interest
receivable, cash generated from operations, and available borrowings under our revolving credit
facility will be sufficient to meet anticipated cash needs for working capital, new product
development and capital expenditures for at least the next 12 months. As part of our growth
strategy, we review possible acquisitions that complement our products and services. We anticipate
that future acquisitions, if any, would be effected through a combination of stock and cash
consideration. We may need to raise additional capital through the issuance of equity or debt
securities and/or borrowings under our revolving credit facility, or another facility, to finance
any future acquisitions. The issuance of our stock as consideration for an acquisition would have a
dilutive effect and could adversely affect our stock price. Because we have no material debt or
outstanding borrowings under our revolving credit facility, our balance sheet is unleveraged. Our
revolving credit facility contains financial covenants and availability calculations designed to
set a maximum leverage ratio of outstanding debt to equity. Therefore, if we were to borrow
against our revolving credit facility, our debt capacity would be dependent on the covenant values
at the time of borrowing. The credit markets have been experiencing extreme volatility and
disruption, and we cannot assure you that if we need additional financing that it will be available
on terms favorable to us, or at all. Failure to generate sufficient cash flow from operations or
raise additional capital when required in sufficient amounts and on terms acceptable to us could
harm our business, financial condition and results of operations.
14
|
|
|
Item 3. |
|
Quantitative and Qualitative Disclosures about Market Risk |
We are exposed to market risk from changes in interest rates. We do not have any foreign currency
exchange rate risk or commodity price risk. As of September 30, 2010, our outstanding indebtedness
included approximately $6,000 of capital lease obligations. We may become subject to interest rate
market risk associated with any future borrowings under our revolving credit facility. The interest
rate under the revolving credit facility is based on 30 Day LIBOR plus a margin of either 190 or
220 basis points determined in accordance with a pricing grid, but has a minimum interest rate of
not less than three percent. We are also exposed to market risk with respect to our cash balances.
At September 30, 2010, the Company had cash and cash equivalents totaling approximately $21.4
million. Current investment rates of return approximate 0.10%. Assuming a 0.10% rate of return on
$21.4 million, a hypothetical 10% decrease in interest rates would decrease interest income and
decrease net income on an annualized basis by approximately $2,100.
The above market risk discussion and the estimated amounts presented are forward-looking statements
of market risk assuming the occurrence of certain adverse market conditions. Actual results in the
future may differ materially from those projected as a result of actual developments in the market.
|
|
|
Item 4T. |
|
Controls and Procedures |
Evaluation of Controls and Procedures
HealthStreams chief executive officer and principal financial officer have reviewed and evaluated
the effectiveness of the Companys disclosure controls and procedures (as defined in Rules
13a-15(e) and 15d-15(e) promulgated under the Securities Exchange Act of 1934 (the Exchange Act))
as of the end of the period covered by this Quarterly Report. Based on that evaluation, the chief
executive officer and principal financial officer have concluded that HealthStreams disclosure
controls and procedures were effective to ensure that the information required to be disclosed by
the Company in the reports the Company files or submits under the Exchange Act is recorded,
processed, summarized and reported within the time periods specified in the Securities and Exchange
Commissions rules and forms, and the information required to be disclosed in the reports the
Company files or submits under the Exchange Act was accumulated and communicated to the Companys
management, including its chief executive and principal financial officer, or persons performing
similar functions, as appropriate to allow timely decisions regarding required disclosure.
Changes in Internal Control Over Financial Reporting
There was no change in HealthStreams internal control over financial reporting that occurred
during the period covered by this Quarterly Report that has materially affected, or that is
reasonably likely to materially affect, HealthStreams internal control over financial reporting.
PART II OTHER INFORMATION
|
|
|
Item 2. |
|
Unregistered Sales of Equity Securities and Use of Proceeds. |
On February 23, 2010, the Companys Board of Directors authorized the Company to purchase up to
$4,000,000 of its common stock over a one year period. The table below sets forth activity under
the stock repurchase plan for the quarter ended September 30, 2010:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(d) |
|
|
|
|
|
|
|
|
|
|
(c) |
|
Maximum number (or |
|
|
(a) |
|
|
|
|
|
Total number of shares (or |
|
approximate dollar value) of |
|
|
Total number of |
|
(b) |
|
units) purchased as part of |
|
shares (or units) that may yet be |
|
|
shares (or units) |
|
Average price paid per share |
|
publicly announced plans or |
|
purchased under the plans or |
Period |
|
purchased |
|
(or unit)(1) |
|
programs |
|
programs |
Month # 7
(July 1 - July 31) |
|
|
|
|
|
$ |
|
|
|
|
|
|
|
$ |
4,000,000 |
|
Month # 8
(August 1 - August 31) |
|
|
7,600 |
|
|
|
4.84 |
|
|
|
7,600 |
|
|
|
3,963,004 |
|
Month # 9
(September 1 - September 30) |
|
|
70,190 |
|
|
|
4.85 |
|
|
|
70,190 |
|
|
|
3,620,582 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
77,790 |
|
|
$ |
4.85 |
|
|
|
77,790 |
|
|
$ |
3,620,582 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
The weighted average price paid per share of common stock does not include the
cost of broker commissions. |
15
31.1 |
|
Certification of the Chief Executive Officer Pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002 |
|
31.2 |
|
Certification of the Principal Financial Officer Pursuant to Section 302 of
the Sarbanes-Oxley Act of 2002 |
|
32.1 |
|
Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to
Section 906 of the Sarbanes-Oxley Act of 2002 |
|
32.2 |
|
Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to
Section 906 of the Sarbanes-Oxley Act of 2002 |
16
SIGNATURE
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 thereunto duly authorized.
|
|
|
|
|
|
HEALTHSTREAM, INC.
|
|
November 8, 2010 |
By: |
/s/ Gerard M. Hayden, Jr.
|
|
|
|
Gerard M. Hayden, Jr. |
|
|
|
Chief Financial Officer |
|
17
HEALTHSTREAM, INC.
EXHIBIT INDEX
31.1 |
|
Certification of the Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002 |
|
31.2 |
|
Certification of the Principal Financial Officer Pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002 |
|
32.1 |
|
Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of
the Sarbanes-Oxley Act of 2002 |
|
32.2 |
|
Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002 |
18