Delaware
|
13-3680154
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification Number)
|
3500
Sunrise Highway, Great River, NY
|
11739
|
(Address
of principal executive offices)
|
(Zip
Code)
|
Number
of shares of common stock outstanding as of May 2, 2005:
|
5,351,607
|
Page
|
|
|
|
1-2
|
|
3
|
|
4-5
|
|
6
|
|
7-10
|
|
11-20
|
|
21
|
|
21
|
|
22
|
March
31,
|
December
31,
|
||||||
2005
|
2004
|
||||||
Unaudited
|
|||||||
Assets:
|
|||||||
Current
Assets:
|
|||||||
Cash
and Cash Equivalents
|
$
|
18,101,393
|
$
|
16,411,735
|
|||
Accounts
Receivable - Net
|
9,308,207
|
11,714,691
|
|||||
Costs
and Estimated Profits in Excess of Interim Billings
|
673,431
|
636,985
|
|||||
Deferred
taxes
|
1,076,000
|
1,111,000
|
|||||
Other
Current Assets
|
614,436
|
596,253
|
|||||
Total
Current Assets
|
29,773,467
|
30,470,664
|
|||||
Property
and Equipment - Net
|
2,485,768
|
2,546,948 | |||||
Other
Assets:
|
|||||||
Software
Development Costs - Net
|
1,066,989
|
1,132,453
|
|||||
Customer
Lists - Net
|
2,026,444
|
2,179,237
|
|||||
Deferred
taxes less current portion
|
1,182,000
|
1,284,000
|
|||||
Other
Assets
|
86,009
|
93,599
|
|||||
Total
Other Assets
|
4,361,442
|
4,689,289 | |||||
Total
Assets
|
$
|
36,620,677
|
$ | 37,706,901 | |||
March
31,
|
December
31,
|
||||||
2005
|
2004
|
||||||
Unaudited
|
|||||||
Liabilities
and Stockholders' Equity:
|
|||||||
Current Liabilities:
|
|||||||
Current
Portion - Long Term Debt
|
$
|
666,667
|
$
|
666,667
|
|||
Current
Portion Capital Lease Obligations
|
65,737
|
64,450
|
|||||
Accounts
Payable
|
1,668,741
|
1,572,930
|
|||||
Accrued
Expenses
|
1,222,448
|
1,545,127
|
|||||
Interim
Billings in Excess of Costs and Estimated
|
|||||||
Profits
|
6,107,017
|
7,497,773
|
|||||
Deferred
Revenue
|
1,218,599
|
907,630
|
|||||
Total
Current Liabilities
|
10,949,209
|
12,254,577
|
|||||
Long
Term Debt - Less current portion
|
166,696
|
333,361
|
|||||
Capital
Lease Obligations - Less current portion
|
4,607
|
21,532
|
|||||
Interest
Rate Swap at Fair Value
|
8,420
|
15,152
|
|||||
Deferred
Rent Payable
|
463,633
|
455,427
|
|||||
Total
Non Current Liabilities
|
643,356
|
825,472
|
|||||
Commitments
and Contingencies
|
|||||||
Stockholders’
Equity:
|
|||||||
Preferred
Stock - $.01 Par Value, 3,000,000
|
|||||||
Shares
Authorized; None issued and outstanding
|
–
|
–
|
|||||
Common
Stock - $.01 Par Value; Authorized 15,000,000 Shares; Issued and
outstanding 5,574,531 and 5,346,607 shares at March 31, 2005 and
5,567,124
and 5,339,200 shares at December 31, 2004
|
55,745
|
55,671
|
|||||
Additional
Paid in Capital
|
29,924,495
|
29,893,223
|
|||||
Accumulated
Comprehensive loss - Interest Rate Swap
|
(8,420
|
)
|
(15,152
|
)
|
|||
Accumulated
Deficit
|
(3,230,726
|
)
|
(3,593,908
|
)
|
|||
26,741,094
|
26,339,834
|
||||||
Less:
cost of shares of Common Stock held in treasury - 227,924 shares
at March
31, 2005 and December 31, 2004
|
1,712,982
|
1,712,982
|
|||||
Total
Stockholders’ Equity
|
25,028,112
|
24,626,852
|
|||||
Total
Liabilities and Stockholders’ Equity
|
$
|
36,620,677
|
$ | 37,706,901 | |||
Three
months ended
|
|||||||
March
31,
|
|||||||
2005
|
2004
|
||||||
Revenues:
|
|||||||
Software
and Related
|
|||||||
Systems
and Services:
|
|||||||
General
|
$
|
4,240,756
|
$
|
4,062,955
|
|||
Maintenance
Contract Services
|
2,154,119
|
1,917,226
|
|||||
Total
Software and Related Systems and Services
|
6,394,875
|
5,980,181
|
|||||
Application
Service Provider Services
|
555,421
|
354,814
|
|||||
Data
Center Services
|
478,405
|
487,981
|
|||||
Total
Revenues
|
7,428,701
|
6,822,976
|
|||||
Cost
of Revenues:
|
|||||||
Software
and Related Systems and Services:
|
|||||||
General
|
2,260,327
|
2,234,567
|
|||||
Maintenance
Contract Services
|
1,060,759
|
985,474
|
|||||
Total
Software and Related Systems and Services
|
3,321,086
|
3,220,041
|
|||||
Application
Service Provider Services
|
276,848
|
226,510
|
|||||
Data
Center Services
|
230,743
|
214,057
|
|||||
Total
Cost of Revenues
|
3,828,677
|
3,660,608
|
|||||
Gross
Profit
|
3,600,024
|
3,162,368
|
|||||
Selling,
General and Administrative Expenses
|
1,988,112
|
1,830,886
|
|||||
Research,
Development and Maintenance
|
1,070,382
|
778,608
|
|||||
Total
|
3,058,494
|
2,609,494
|
|||||
Operating
Income
|
541,530
|
552,874
|
|||||
Interest
and Other Income
|
57,289
|
31,640
|
|||||
Interest
and Other Expense
|
(19,637
|
)
|
(41,584
|
)
|
|||
Income
before Income Tax Expense
|
579,182
|
542,930
|
|||||
Income
Tax Expense
|
216,000
|
218,000
|
|||||
Net
Income
|
$
|
363,182
|
$
|
324,930
|
|||
Earnings
Per Share (“EPS”)of Common Stock:
|
|||||||
Basic
EPS
|
$
|
.07
|
$
|
.06
|
|||
Weighted
Average Number of Shares of Common Stock
Outstanding
|
5,342,489
|
5,317,574
|
|||||
Diluted
EPS
|
$
|
.07
|
$
|
.06
|
|||
Weighted
Average Number of Shares of Common
Stock and Common Stock Equivalents
Outstanding
|
5,560,537
|
5,571,569
|
|||||
Three
Months ended
|
|||||||
March
31,
|
|||||||
2005
|
2004
|
||||||
Operating
Activities:
|
|||||||
Net
Income
|
$
|
363,182
|
$
|
324,930
|
|||
Adjustments
to Reconcile Net Income to
Net Cash Provided by Operating Activities:
|
|||||||
Depreciation
and Amortization
|
406,851
|
388,146
|
|||||
Provision
for Doubtful Accounts
|
99,000
|
–
|
|||||
Deferred
Income Taxes
|
137,000
|
187,000
|
|||||
Changes
in Assets and Liabilities:
|
|||||||
[Increase]
Decrease in:
|
|||||||
Accounts
Receivable
|
2,307,484
|
(195,578
|
)
|
||||
Costs
and Estimated Profits in Excess of Interim Billings
|
(36,446
|
)
|
187,673
|
||||
Other
Current Assets
|
(18,183
|
)
|
18,907
|
||||
Other
Assets
|
(4,077
|
)
|
10,157
|
||||
Increase
[Decrease] in
|
|||||||
Accounts
Payable
|
95,811
|
(249,718
|
)
|
||||
Accrued
Expenses
|
(322,679
|
)
|
(202,553
|
)
|
|||
Interim
Billings in Excess of Costs and Estimated Profits
|
(1,390,756
|
)
|
(1,291,792
|
)
|
|||
Deferred
Revenue
|
310,969
|
236,569
|
|||||
Deferred
Rent Payable
|
8,206
|
–
|
|||||
Total
Adjustments
|
1,593,180
|
(911,189
|
)
|
||||
Net
Cash Provided by (Used In) Operating Activities
|
1,956,362
|
(586,259
|
)
|
||||
Investing
Activities:
|
|||||||
Acquisition
of Property and Equipment
|
(115,747
|
)
|
(964,503
|
)
|
|||
Capitalized
Software Development
|
--
|
(44,000
|
)
|
||||
Net
Cash Used In Investing Activities
|
(115,747
|
)
|
(1,008,503
|
)
|
|||
Three
Months ended
|
|||||||
March
31,
|
|||||||
2005
|
2004
|
||||||
Financing
Activities:
|
|||||||
Payment
of Capitalized Lease Obligations
|
$
|
(15,638
|
)
|
$
|
(16,314
|
)
|
|
Net
Proceeds from Stock Options Exercised
|
31,346
|
105,677
|
|||||
Payments
of Term Loan
|
(166,665
|
)
|
(166,665
|
)
|
|||
Net
Cash Used in Financing Activities
|
(150,957
|
)
|
(77,302
|
)
|
|||
Net
Increase (Decrease) in Cash and Cash Equivalents
|
1,689,658
|
(1,672,064
|
)
|
||||
Cash
and Cash Equivalents - Beginning of Period
|
16,411,735
|
15,920,993
|
|||||
Cash
and Cash Equivalents - End of Period
|
$
|
18,101,393
|
$
|
14,248,929
|
|||
Supplemental
Disclosure of Cash Flow Information:
|
|||||||
Cash
paid during the period for:
|
|||||||
Interest
|
$
|
42,470
|
$
|
42,351
|
|||
Income
Taxes
|
$
|
88,990
|
$
|
139,598
|
Additional
|
Accumulated
|
|||||||||||||||||||||||||||
Paid-in
|
Comprehensive
|
|||||||||||||||||||||||||||
Capital
|
Loss
|
Total
|
||||||||||||||||||||||||||
Common
Stock
|
Common
|
Accumulated
|
Interest
Rate
|
Comprehensive
|
Treasury
Shares
|
Stockholders’
|
||||||||||||||||||||||
Shares
|
Amount
|
Stock
|
Deficit
|
Swap
|
Income
|
Shares
|
Amount
|
Equity
|
||||||||||||||||||||
Balance
- January 1, 2005
|
5,567,124
|
$
|
55,671
|
$
|
29,893,223
|
$
|
(3,593,908
|
)
|
$
|
(15,152
|
)
|
$
|
–
|
227,924
|
$
|
(1,712,982
|
)
|
$
|
24,626,852
|
|||||||||
Common
Stock Issued - Exercise of Options
|
7,407
|
74
|
31,272
|
–
|
–
|
–
|
–
|
–
|
31,346
|
|||||||||||||||||||
Change
in Fair Value of Interest Rate Swap
|
–
|
–
|
–
|
–
|
6,732
|
6,732
|
–
|
–
|
6,732
|
|||||||||||||||||||
Net
Income
|
–
|
–
|
–
|
363,182
|
--
|
363,182
|
–
|
–
|
363,182
|
|||||||||||||||||||
$
|
369,914
|
|||||||||||||||||||||||||||
Balance
- March 31, 2005
|
5,574,531
|
$
|
55,745
|
$
|
29,924,495
|
$
|
3,230,726
|
$
|
(8,420
|
)
|
227,924
|
$
|
(1,712,982
|
)
|
$
|
25,028,112
|
||||||||||||
Three
Months Ended
March
31,
|
|||||||
2005
|
2004
|
||||||
Numerator:
|
|||||||
Net
income
|
$
|
363,182
|
$
|
324,930
|
|||
Denominator:
|
|||||||
Weighted
average shares
|
5,342,489
|
5,317,574
|
|||||
Effect
of dilutive securities:
|
|||||||
Employee
stock options
|
218,048
|
253,995
|
|||||
Denominator
for diluted earnings per share-adjusted weighted average shares after
assumed conversions
|
5,560,537
|
5,571,569
|
Three
Months Ended
March
31,
|
|||||||
2005
|
2004
|
||||||
Net
Income as Reported
|
$
|
363,182
|
$
|
324,930
|
|||
Deduct:
Total stock-based employee compensation expense determined under
fair
value-based method for all awards, net of related tax
effect
|
311,832
|
95,082
|
|||||
Pro
Forma Net Income
|
$
|
51,350
|
$
|
229,848
|
|||
Basic
Net Income Per Share as Reported
|
$
|
.07
|
$
|
.06
|
|||
Basic
Pro Forma Net Income Per Share
|
$
|
.01
|
$
|
.04
|
|||
Diluted
Net Income Per Share as Reported
|
$
|
.07
|
$
|
.06
|
|||
Diluted
Pro Forma Net Income Per Share
|
$
|
.01
|
$
|
.04
|
Three
Months Ended
|
|||||||
March
31,
|
|||||||
2005
|
2004
|
||||||
Expected
Life (Years)
|
5
|
5
|
|||||
Interest
Rate
|
4.00
|
%
|
4.00
|
%
|
|||
Annual
Rate of Dividends
|
0
|
%
|
0
|
%
|
|||
Volatility
|
67
|
%
|
68
|
%
|
Software
and
|
Application
|
||||||||||||
Related
Systems
|
Data
Center
|
Service
Provider
|
|||||||||||
and
Services
|
Services
|
Services
|
Consolidated
|
||||||||||
Three
Months Ended March 31, 2005
|
|||||||||||||
Revenue
|
$
|
6,394,875
|
$
|
478,405
|
$
|
555,421
|
$
|
7,428,701
|
|||||
Income
before income taxes
|
370,613
|
138,512
|
70,057
|
579,182
|
|||||||||
Total
identifiable assets at March 31, 2005
|
30,247,345
|
2,343,246
|
4,030,086
|
36,620,677
|
|||||||||
Three
Months Ended March 31, 2004
|
|||||||||||||
Revenue
|
$
|
5,980,181
|
$
|
487,981
|
$
|
354,814
|
$
|
6,822,976
|
|||||
Income
before income taxes
|
394,733
|
163,427
|
(15,230
|
)
|
542,930
|
||||||||
Total
identifiable assets at March 30, 2003
|
27,194,311
|
2,271,929
|
3,234,038
|
32,700,278
|
§ |
Software
and Related Systems and
Services
|
§ |
Data
Center (service bureau) Services
|
§ |
Application
Service Provider Services (ASP)
|
March
2005
period
|
March
2004
period
|
||||||
Avatar
|
$
|
261,000
|
$
|
114,000
|
|||
CareNet
|
226,000
|
183,000
|
|||||
Infoscriber
|
68,000
|
58,000
|
|||||
Total
|
$
|
555,000
|
$
|
355,000
|
Contractual
Obligations
|
Payments
Due by Period
|
|||||||||||||||
Total
|
Less
than 1
year
|
1
- 3 years
|
4
- 5 years
|
Over
5 years
|
||||||||||||
Long
Term Debt1
|
$
|
833,363
|
$
|
666,667
|
$
|
166,696
|
$
|
–
|
$
|
–
|
||||||
Capital
Lease Obligations2
|
73,594
|
68,957
|
4,637
|
–
|
–
|
|||||||||||
Operating
Leases3
|
6,408,015
|
734,782
|
1,319,384
|
1,256,258
|
3,097,591
|
|||||||||||
Total
Contractual Cash Obligations
|
$
|
7,314,972
|
$
|
1,470,406
|
$
|
1,490,717
|
$
|
1,256,258
|
$
|
3,097,591
|
||||||
1 |
See
Note 7 to Netsmart’s Consolidated Financial Statements for the years ended
December 31, 2004, 2003 and 2002, which describes the Company’s financing
agreement.
|
2 |
See
Note 10 to Netsmart’s Consolidated Financial Statements for the years
ended December 31, 2004, 2003 and 2002, which describes the Company’s
Capital Lease Obligation.
|
3 |
See
Note 12 to Netsmart’s Consolidated Financial Statements for the years
ended December 31, 2004, 2003 and 2002 which describes the Company’s
Operating Lease Obligations.
|
o |
the
lack of the necessary corporate accounting resources to ensure
consistently complete and accurate reporting of financial information
with
respect to the preparation of our tax accrual.
|
o |
the
lack of the necessary corporate accounting resources to realign and
cross-train current finance and accounting personnel. This has led
to a
dependence on our Chief Financial Officer, the loss of whom could
impair
our ability to ensure consistently complete and accurate financial
reporting, particularly with respect to our revenue recognition on
work in
process contracts.
|
o |
During
the period ended March 31, 2005, in order to further remediate the
weaknesses described above, we implemented the following changes
in our
internal controls: we completed the integration of the tax consultant
who
was hired in November 2004; we hired an additional competent professional
to assist in the segregation of duties with respect to financial
reporting, Sarbanes Oxley 404 compliance and revenue recognition
on work
in process contracts; we improved segregation of duties and approval
process in the areas of purchase orders and accounts payable processing,
payroll processing and cash disbursements, accounts receivable transaction
processing and cash receipts; and we instituted technology controls
with
respect to our financial data including a password policy, system
status
reporting policy and a network resource security policy.
|
Exhibit
No.
|
Description
|
|
10.1
|
Asset
Purchase Agreement dated April 27, 2005 between ContinuedLearning
LLC and
Creative Socio-Medics Corp. (incorporated by reference to Exhibit
10.1 to
Form 8-K dated April 27, 2005).
|
|
10.2
|
Employment
Agreement dated April 27, 2005 between Netsmart Technologies, Inc.
and A.
Sheree Graves (incorporated by reference to Exhibit 10.2 to Form
8-K dated
April 27, 2005).
|
|
NETSMART TECHNOLOGIES, INC. | ||
|
|
|
Date: January 10, 2006 | By: | /s/ JAMES L. CONWAY |
|
||
Name:
James
L. Conway
Title:
Chief Executive Officer
(Principal Executive Officer)
|
By: | /s/ ANTHONY F. GRISANTI | |
|
||
Name:
Anthony F. Grisanti
Title:
Chief Financial Officer
(Principal Financial and Accounting
Officer)
|
Exhibit
No.
|
Description
|
|
10.1
|
Asset
Purchase Agreement dated April 27, 2005 between ContinuedLearning
LLC and
Creative Socio-Medics Corp. (incorporated by reference to Exhibit
10.1 to
Form 8-K dated April 27, 2005).
|
|
10.2
|
Employment
Agreement dated April 27, 2005 between Netsmart Technologies, Inc.
and A.
Sheree Graves (incorporated by reference to Exhibit 10.2 to Form
8-K dated
April 27, 2005).
|
|