Delaware
|
23-2119058
|
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
incorporation
or organization)
|
Identification
No.)
|
240
Gibraltar Road, Horsham, PA
|
19044
|
(Address
of principal executive offices)
|
(Zip
Code)
|
September
30,
|
December
31
|
||||||
2006
(Unaudited)
|
2005
(Unaudited)
|
||||||
ASSETS
|
|||||||
Current
assets:
|
|||||||
Cash and cash equivalents
|
$
|
4,361,000
|
$
|
9,484,000
|
|||
Restricted cash
|
225,000
|
225,000
|
|||||
Receivables, net of reserves of $108,000 and $333,000
|
5,923,000
|
5,037,000
|
|||||
Prepaid expenses and other
|
495,000
|
485,000
|
|||||
Total
current assets
|
11,004,000
|
15,231,000
|
|||||
Property and equipment, net
|
518,000
|
1,038,000
|
|||||
Intangibles, net
|
1,789,000
|
1,999,000
|
|||||
Capitalized software, net
|
3,314,000
|
2,055,000
|
|||||
Goodwill
|
1,233,000
|
1,100,000
|
|||||
Other assets
|
189,000
|
189,000
|
|||||
Total
assets
|
$
|
18,047,000
|
$
|
21,612,000
|
|||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
|||||||
Current
liabilities:
|
|||||||
Accounts payable and accrued expenses
|
$
|
3,895,000
|
$
|
3,976,000
|
|||
Deferred revenues
|
5,950,000
|
5,767,000
|
|||||
Total
current liabilities
|
9,845,000
|
9,743,000
|
|||||
Stockholders’
equity:
|
|||||||
Preferred stock, $.01 par value, 5,000,000 shares
authorized, none issued
|
-
|
-
|
|||||
Common stock, $.01 par value, 25,000,000 shares
authorized, issued 3,591,000 and 3,433,000
|
36,000
|
36,000
|
|||||
Additional paid-in capital
|
27,368,000
|
27,116,000
|
|||||
Cumulative translation adjustment
|
(876,000
|
)
|
(935,000
|
)
|
|||
Accumulated deficit
|
(18,118,000
|
)
|
(14,140,000
|
)
|
|||
Less: treasury stock at cost, 42,000 and 42,000 shares
|
(208,000
|
)
|
(208,000
|
)
|
|||
Total
stockholders’ equity
|
8,202,000
|
11,869,000
|
|||||
Total
liabilities and stockholders’ equity
|
$
|
18,047,000
|
$
|
21,612,000
|
|||
Three
Months
Ended
September 30,
|
Nine
Months
Ended
September 30,
|
||||||||||||
2006
|
2005
(Restated)
|
2006
|
2005
(Restated)
|
||||||||||
Revenues:
|
|||||||||||||
Software license fees
|
$
|
2,212,000
|
$
|
4,805,000
|
$
|
3,334,000
|
$
|
7,471,000
|
|||||
Services and maintenance
|
4,266,000
|
3,444,000
|
11,548,000
|
9,906,000
|
|||||||||
Total
revenues
|
6,478,000
|
8,249,000
|
14,882,000
|
17,377,000
|
|||||||||
Costs
and expenses:
|
|||||||||||||
Cost of software license fees
|
386,000
|
292,000
|
1,064,000
|
875,000
|
|||||||||
Cost of services and maintenance
|
2,418,000
|
2,034,000
|
7,721,000
|
5,812,000
|
|||||||||
Product development
|
932,000
|
460,000
|
2,869,000
|
1,735,000
|
|||||||||
Sales and marketing
|
1,881,000
|
1,944,000
|
4,496,000
|
4,607,000
|
|||||||||
General and administrative
|
735,000
|
771,000
|
2,893,000
|
1,967,000
|
|||||||||
Total
costs and expenses
|
6,352,000
|
5,501,000
|
19,043,000
|
14,996,000
|
|||||||||
Income
(loss) from operations
|
126,000
|
2,748,000
|
(4,161,000
|
)
|
2,381,000
|
||||||||
Interest
income, net
|
48,000
|
41,000
|
183,000
|
90,000
|
|||||||||
Income
(loss) before income taxes
|
174,000
|
2,789,000
|
(3,978,000
|
)
|
2,471,000
|
||||||||
Income
tax expense
|
-
|
-
|
-
|
-
|
|||||||||
Net
income (loss)
|
$
|
174,000
|
$
|
2,789,000
|
$
|
(3,978,000
|
)
|
$
|
2,471,000
|
||||
Basic
income (loss) per share
|
$
|
0.05
|
$
|
0.94
|
$
|
(1.12
|
)
|
$
|
0.84
|
||||
Diluted
income (loss) per share
|
$
|
0.05
|
$
|
0.90
|
$
|
(1.12
|
)
|
$
|
0.80
|
||||
Shares
outstanding used in
computing basic income (loss)
per share
|
3,549,000
|
2,968,000
|
3,546,000
|
2,976,000
|
|||||||||
Shares
outstanding used in
computing diluted income (loss)
per share
|
3,567,000
|
3,106,000
|
3,546,000
|
3,072,000
|
|||||||||
Nine
Months
Ended
September 30,
|
||||||||||
2006
|
2005
(Restated)
|
|||||||||
Cash
flows from operating activities:
|
||||||||||
Net (loss) income
|
$
|
(3,978,000
|
)
|
$
|
2,471,000
|
|||||
Adjustments to reconcile net (loss) income to net cash (used)
provided
by
operating activities:
|
||||||||||
Depreciation and amortization
|
1,737,000
|
1,032,000
|
||||||||
Increase in allowance for doubtful accounts
|
209,000
|
387,000
|
||||||||
Compensation expense FAS 123(R)
|
233,000
|
-
|
||||||||
Changes in operating assets and liabilities:
|
||||||||||
Receivables
|
(955,000
|
)
|
666,000
|
|||||||
Prepaid expenses and other
|
-
|
(61,000
|
)
|
|||||||
Accounts payable and accrued expenses
|
(77,000
|
)
|
810,000
|
|||||||
Deferred revenues
|
191,000
|
(742,000
|
)
|
|||||||
Other assets
|
2,000
|
(11,000
|
)
|
|||||||
Net
cash (used) provided by operating activities
|
(2,638,000
|
)
|
4,552,000
|
|||||||
Cash
flows from investing activities:
|
||||||||||
Reduction in restricted cash
|
-
|
75,000
|
||||||||
Purchases of property and equipment
|
(106,000
|
)
|
(213,000
|
)
|
||||||
Net cash from acquisition of FieldCentrix
|
-
|
616,000
|
||||||||
Capitalized software development costs
|
(2,139,000
|
)
|
(826,000
|
)
|
||||||
Increase in goodwill
|
(133,000
|
)
|
-
|
|||||||
Net
cash used in investing activities
|
(2,378,000
|
)
|
(348,000
|
)
|
||||||
Cash
flows from financing activities:
|
||||||||||
Proceeds from exercise of stock options and employee stock
purchase
plan
|
19,000
|
34,000
|
||||||||
Cash flow from financing activities
|
19,000
|
34,000
|
||||||||
Effect of exchange rate changes on cash
|
(126,000
|
)
|
80,000
|
|||||||
Net (decrease) increase in cash and cash equivalents
|
(5,123,000
|
)
|
4,318,000
|
|||||||
Cash, beginning of period
|
9,484,000
|
4,483,000
|
||||||||
Cash and cash equivalents balance, end of period
|
$
|
4,361,000
|
$
|
8,801,000
|
Common
Stock
|
Additional
Paid-In
Capital
|
Cumulative
Currency
Translation
Adjustment
|
Accumulated
Deficit
|
Treasury
Stock
|
Comprehensive
Income
(loss)
|
||||||||||||||
Balance
at December 31, 2005
|
$
|
36,000
|
$
|
27,116,000
|
$
|
(935,000
|
)
|
$
|
(14,140,000
|
)
|
$
|
(208,000
|
)
|
$
|
-
|
||||
Exercise
of stock options
|
19,000
|
-
|
-
|
-
|
-
|
||||||||||||||
Compensation
Costs
FAS123(R)
|
233,000
|
||||||||||||||||||
Cumulative
translation
adjustment
|
-
|
-
|
59,000
|
-
|
-
|
59,000
|
|||||||||||||
Net
(loss) for the period
|
-
|
-
|
-
|
(3,978,000
|
)
|
-
|
(3,978,000
|
)
|
|||||||||||
Balance
at September 30, 2006
|
$
|
36,000
|
$
|
27,368,000
|
$
|
(876,000
|
)
|
$
|
(18,118,000
|
)
|
$
|
(208,000
|
)
|
$
|
(3,919,000
|
)
|
Nine
Months Ended
|
||||
September
30, 2006
|
||||
Weighted-average
fair value
|
$
|
6.96
|
||
Risk-free
interest rate
|
4.95
|
%
|
||
Expected
life (in years)
|
6
|
|||
Volatility
|
116
|
%
|
||
Expected
dividends
|
-
|
Three
Months Ended
|
Nine
Months Ended
|
||||||
September
30, 2005
(as
Restated)
|
September
30, 2005
(as
Restated)
|
||||||
Net
income - as reported
|
$
|
2,789,000
|
$
|
2,471,000
|
|||
Add:
Stock-based compensation
included in net income as
reported, net or related tax effects
|
-
|
-
|
|||||
Deduct
stock-based compensation
determined under fair value based
methods for all awards, net of
related tax effects
|
(132,000
|
)
|
(248,000
|
)
|
|||
Net
income - pro forma
|
$
|
2,657,000
|
$
|
2,223,000
|
|||
Basic
income per share -
as reported
|
$
|
0.94
|
$
|
0.84
|
|||
Diluted
income per share as
Reported
|
$
|
0.90
|
$
|
0.80
|
|||
Basic
income per share -
pro forma
|
$
|
0.90
|
$
|
0.75
|
|||
Diluted
income per share pro
Forma
|
$
|
0.86
|
$
|
0.72
|
Nine
Months Ended
|
||||
September
30, 2005
|
||||
Weighted-average
fair value
|
$
|
6.43
|
||
Risk-free
interest rate
|
4.32
|
%
|
||
Expected
life (in years)
|
6
|
|||
Volatility
|
118
|
%
|
||
Expected
Dividends
|
-
|
Options
Available
for
Grant
|
Number
of
Options
Outstanding
|
Weighted
Average
Price
per
Share
|
||||||||
Balance
at December 31, 2005
|
35,822
|
291,664
|
$
|
7.04
|
||||||
Options authorized
|
350,000
|
-
|
||||||||
Options granted
|
(160,000
|
)
|
160,000
|
$
|
8.14
|
|||||
Options exercised
|
-
|
(6,000
|
)
|
$
|
3.23
|
|||||
Options cancelled:
|
||||||||||
Options
forfeited
|
98,200
|
(100,200
|
)
|
$
|
7.26
|
|||||
Options
expired
|
(800
|
)
|
-
|
-
|
||||||
Balance
at September 30, 2006
|
323,222
|
345,464
|
$
|
7.12
|
Number
of
Shares
|
Weighted
Average
Price
Per
Share
|
Weighted
Average Remaining Contractual Term (in years)
|
Aggregate
Intrinsic
Value
|
||||||||||
Outstanding
Options (vested
and expected to vest)
|
345,464
|
$
|
7.12
|
7.15
|
$
|
1,894,617
|
|||||||
|
|||||||||||||
Options
Exercisable
|
111,041
|
$
|
6.79
|
8.10
|
$
|
563,951
|
|||||||
|
MANAGEMENT'S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
· |
The
Company’s quarterly operating results have in the past varied and may in
the future vary significantly depending on factors such as the size,
timing and recognition of revenue from significant orders, the timing
of
new product releases and product enhancements, and market acceptance
of
these new releases and enhancements, increases in operating expenses,
and
seasonality of its business.
|
· |
The
market price of the Company’s common stock could be subject to significant
fluctuations in response to, and may be adversely affected by, variations
in quarterly operating results, changes in earnings estimates by
analysts,
developments in the software industry, adverse earnings or other
financial
announcements of the Company’s customers and general stock market
conditions, as well as other factors.
|
(A) |
Exhibits
|
31.2 |
ASTEA INTERNATIONAL INC. | |
By:
|
/s/Zack
Bergreen
|
Zack
Bergreen
|
|
Chief
Executive Officer
|
|
(Principal
Executive Officer)
|
|
By:
|
/s/Fredric
Etskovitz
|
Fredric
Etskovitz
|
|
Chief
Financial Officer
|
|
(Principal
Financial and Chief
|
|
Accounting
Officer)
|
|
31.2 |