x
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
o
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
Delaware
|
52-2263942
|
|
(State
or other jurisdiction of
incorporation
or organization)
|
(I.R.S. Employer
Identification No.)
|
|
10 Sixth
Road
Woburn, MA
|
01801
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
Page
|
|||||
Part
I
|
Financial
Information
|
||||
Item
1.
|
Financial
Statements (unaudited)
|
||||
Consolidated
Balance Sheets as of March 31, 2008 and September 30, 2007
|
4
|
||||
Consolidated
Statements of Operations for the three and six months ended March 31, 2008
and 2007
|
5
|
||||
Consolidated
Statements of Cash Flows for the three and six months ended March 31, 2008
and 2007
|
6
|
||||
Notes
to Consolidated Financial Statements
|
7
|
||||
Item
2.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
14
|
|||
Item
3.
|
Controls
and Procedures
|
23
|
|||
Part II
|
Other
Information
|
||||
Item 1.
|
Legal
Proceedings
|
24
|
|||
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
24
|
|||
Item
3.
|
Defaults
Upon Senior Securities
|
25
|
|||
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
25
|
|||
Item
5.
|
Other
Information
|
25
|
|||
Item
6.
|
Exhibits
|
25
|
|||
Signatures
|
26
|
Bridgeline
Software, Inc.
Quarterly
Report on Form 10-QSB
For
the Quarterly Period ended March 31, 2008
|
Statements
contained in this Report on Form 10-QSB that are not based on historical
facts are “forward-looking statements” within the meaning of the Private
Securities Litigation Reform Act of 1995. Forward-looking
statements may be identified by the use of forward-looking terminology
such as “should,” “could,” “may,” “will,” “expect,” “believe,” “estimate,”
“anticipate,” “intends,” “continue,” or similar terms or variations of
those terms or the negative of those terms. These statements
appear in a number of places in this Form 10-QSB and include statements
regarding the intent, belief or current expectations of Bridgeline
Software, Inc. Forward-looking statements are merely our current
predictions of future events. Investors are cautioned that any such
forward-looking statements are inherently uncertain, are not guaranties of
future performance and involve risks and uncertainties. Actual results may
differ materially from our predictions. Important factors that could cause
actual results to differ from our predictions include our limited
operating history, our license renewal rate, our inability to manage our
future growth efficiently or profitably, our inability to find, complete
and integrate additional acquisitions, the acceptance of our products, the
performance of our products, our dependence on our management team and key
personnel, our ability to hire and retain future key personnel or the
impact of competition and our ability to maintain margins or market
share. Although we have sought to identify the most significant
risks to our business, we cannot predict whether, or to what extent, any
of such risks may be realized, nor is there any assurance that we have
identified all possible issues which we might face. We assume no
obligation to update our forward-looking statements to reflect new
information or developments. We urge readers to review carefully the risk
factors described in our Registration Statement on Form SB-2 as well as in
the other documents that we file with the Securities and Exchange
Commission. You can read these documents at www.sec.gov.
Where
we say “we,” “us,” “our,” “Company” or “Bridgeline” we mean Bridgeline
Software, Inc.
|
Item 1.
|
Financial
Statements.
|
March
31, 2008
|
September
30, 2007
|
|||||||
Assets
|
||||||||
Current
assets:
|
||||||||
Cash
and cash equivalents
|
$ | 3,491 | $ | 5,219 | ||||
Accounts
receivable, net of allowance of $101
|
2,736 | 2,892 | ||||||
Unbilled
receivables
|
1,232 | 355 | ||||||
Prepaid
expenses
|
375 | 192 | ||||||
Total
current assets
|
7,834 | 8,658 | ||||||
Property
and equipment, net
|
1,185 | 961 | ||||||
Definite-lived
intangible assets
|
2,321 | 1,441 | ||||||
Goodwill
|
16,536 | 14,426 | ||||||
Other
assets
|
466 | 273 | ||||||
Total
assets
|
$ | 28,342 | $ | 25,759 | ||||
Liabilities
and stockholders’ equity
|
||||||||
Current
liabilities:
|
||||||||
Capital
lease obligations – current
|
$ | 157 | $ | 76 | ||||
Accounts
payable
|
1,013 | 652 | ||||||
Deferred
revenue
|
735 | 725 | ||||||
Accrued
liabilities
|
1,167 | 1,266 | ||||||
Total
current liabilities
|
3,072 | 2,719 | ||||||
Capital
lease obligations, less current portion
|
159 | 146 | ||||||
Other
long term liabilities
|
19 | 19 | ||||||
Total
liabilities
|
3,250 | 2,884 | ||||||
Commitments
and contingencies
|
||||||||
Stockholders’
equity:
|
||||||||
Preferred
stock - $0.001 par value; 1,000,000 shares authorized;
none
issued and outstanding
|
— | — | ||||||
Common
stock - $.001 par value; 20,000,000 shares authorized, 9,489,160 and
8,648,950 shares issued and outstanding, respectively
|
10 | 9 | ||||||
Additional
paid-in capital
|
30,968 | 28,908 | ||||||
Accumulated
deficit
|
(5,911 | ) | (6,060 | ) | ||||
Accumulated
other comprehensive income
|
25 | 18 | ||||||
Total
stockholders’ equity
|
25,092 | 22,875 | ||||||
Total
liabilities and stockholders’ equity
|
$ | 28,342 | $ | 25,759 |
Three
Months
Ended
March 31,
|
Six
Months Ended
March
31,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
Revenue:
|
||||||||||||||||
Web
development services
|
$
|
4,573
|
$
|
1,836
|
$
|
7,909
|
$
|
3,684
|
||||||||
Managed
services
|
603
|
289
|
1,293
|
597
|
||||||||||||
Product
license & subscription
|
222
|
98
|
399
|
251
|
||||||||||||
Total
revenue
|
5,398
|
2,223
|
9,601
|
4,532
|
||||||||||||
Cost
of revenue:
|
||||||||||||||||
Web
development services
|
2,204
|
943
|
4,036
|
1,995
|
||||||||||||
Managed
services
|
202
|
64
|
366
|
146
|
||||||||||||
Product
license & subscription
|
53
|
8
|
79
|
15
|
||||||||||||
Total
cost of revenue
|
2,459
|
1,015
|
4,481
|
2,156
|
||||||||||||
Gross
profit
|
2,939
|
1,208
|
5,120
|
2,376
|
||||||||||||
Operating
expenses:
|
||||||||||||||||
Sales & marketing
|
1,672
|
787
|
2,739
|
1,576
|
||||||||||||
General & administrative
|
779
|
530
|
1,524
|
991
|
||||||||||||
Depreciation & amortization
|
240
|
57
|
434
|
105
|
||||||||||||
Research & development
|
132
|
191
|
298
|
346
|
||||||||||||
Total
operating expenses
|
2,823
|
1,565
|
4,995
|
3,018
|
||||||||||||
Income
(loss) from operations
|
116
|
(357
|
)
|
125
|
(642
|
)
|
||||||||||
Other
net expenses
|
(14
|
)
|
—
|
(14
|
)
|
—
|
||||||||||
Interest
income (expense)
|
10
|
(341
|
)
|
38
|
(686
|
)
|
||||||||||
Income
(loss) before income taxes
|
112
|
(698
|
)
|
149
|
(1,328
|
)
|
||||||||||
Income
taxes
|
—
|
—
|
—
|
—
|
||||||||||||
Net
income (loss)
|
$
|
112
|
$
|
(698
|
)
|
$
|
149
|
$
|
(1,328
|
)
|
||||||
Net
income (loss) per share:
|
||||||||||||||||
Basic
|
$
|
0.01
|
$
|
(0.16
|
)
|
$
|
0.02
|
$
|
(0.31
|
)
|
||||||
Diluted
|
$
|
0.01
|
$
|
(0.16
|
)
|
$
|
0.02
|
$
|
(0.31
|
)
|
||||||
Number
of weighted average shares:
|
||||||||||||||||
Basic
|
9,250,265
|
4,276,409
|
8,965,411
|
4,275,107
|
||||||||||||
Diluted
|
9,349,102
|
4,276,409
|
9,067,113
|
4,275,107
|
Six
Months Ended
March
31,
|
||||||||
Cash
flows from operating activities:
|
2008
|
2007
|
||||||
Net
income (loss)
|
$
|
149
|
$
|
(1,328
|
)
|
|||
Adjustments
to reconcile net income (loss) to net cash used in operating
activities:
|
||||||||
Depreciation
|
249
|
105
|
||||||
Amortization
of intangible assets
|
210
|
62
|
||||||
Amortization
of debt discount and deferred financing fees
|
513
|
|||||||
Stock
based compensation
|
187
|
176
|
||||||
Gain
on sale of assets
|
(1
|
)
|
||||||
Changes
in operating assets and liabilities, net of acquired assets and
liabilities:
|
||||||||
Accounts
receivable and unbilled receivables
|
70
|
126
|
||||||
Prepaid
and other assets
|
(303
|
)
|
(399
|
)
|
||||
Accounts
payable and accrued liabilities
|
1
|
412
|
||||||
Deferred
revenue
|
(485
|
)
|
37
|
|||||
Total
adjustments
|
(71
|
)
|
1,031
|
|||||
Net
cash used in operating activities
|
78
|
(297
|
)
|
|||||
Cash
flows from investing activities:
|
||||||||
Acquisitions,
net of cash acquired
|
(924
|
)
|
—
|
|||||
Proceeds
from sale of assets
|
—
|
16
|
||||||
Contingent acquisition payments
|
(440
|
)
|
(150
|
)
|
||||
Equipment
and other asset expenditures
|
(338
|
)
|
(55
|
)
|
||||
Net
cash used in investing activities
|
(1,702
|
)
|
(189
|
)
|
||||
Cash
flows from financing activities:
|
||||||||
Proceeds
from exercise stock options and warrants
|
—
|
13
|
||||||
Principal
payments on capital leases
|
(104
|
)
|
(22
|
)
|
||||
Net
cash used in financing activities
|
(104
|
)
|
(9
|
)
|
||||
Net
decrease in cash
|
(1,728
|
)
|
(495
|
)
|
||||
Cash
and cash equivalents at beginning of period
|
5,219
|
591
|
||||||
Cash
and cash equivalents at end of period
|
$
|
3,491
|
$
|
96
|
||||
Supplemental
disclosures of cash flow information:
|
||||||||
Cash
paid for:
|
||||||||
Interest
|
$
|
32
|
$
|
177
|
||||
Non
cash activities:
|
||||||||
Issuance of common stock for acquisitions
|
$
|
1,772
|
$
|
—
|
||||
Issuance
of common stock for contingent acquisition payments
|
$
|
133
|
$
|
—
|
||||
Purchase
of capital equipment through capital leases
|
$
|
70
|
$
|
—
|
March
31, 2008
|
||||
Goodwill
balance at beginning of period
|
$
|
14,426
|
||
Acquisition
|
1,438
|
|||
Contingent
acquisition payments earned
|
672
|
|||
Goodwill
impaired during the year
|
—
|
|||
Goodwill
balance at end of period
|
$
|
16,536
|
Useful
|
As
of March 31, 2008
|
|||||||||||||||
Lives
in
|
Gross
|
Accumulated
|
Net
|
|||||||||||||
Years
|
Asset
|
Amortization
|
Amount
|
|||||||||||||
Intangible
assets:
|
||||||||||||||||
Domain
and trade names
|
10
|
$ | 39 | $ | (16 | ) | $ | 23 | ||||||||
Customer
related
|
5
|
2,216 | (362 | ) | 1,854 | |||||||||||
Non-compete
contracts
|
5
|
386 | (180 | ) | 206 | |||||||||||
Acquired
software
|
3
|
|
347 | (109 | ) | 238 | ||||||||||
Total
intangible assets
|
$ | 2,988 | $ | (667 | ) | $ | 2,321 |
Weighted
Average Per Share
|
||||||||||||||||
Weighted
|
Estimated
|
Intrinsic
|
||||||||||||||
Average
|
Fair
Value of
|
Value
|
||||||||||||||
Options
|
Exercise
|
Common
Stock
|
at
Grant
|
|||||||||||||
Granted
|
Prices
|
at
Grant Date
|
Date
|
|||||||||||||
Three
Months Ended March 31, 2008
|
6,800 | $ | 3.22 | $ | 3.22 | $ | — | |||||||||
Six
Months Ended March 31, 2008
|
342,800 | $ | 3.63 | $ | 3.63 | $ | — |
Expected
|
Option
|
|||||||||||||||||||||||
Stock
|
Stock
|
Risk
Free
|
Dividend
|
Option
Life
|
Exercise
|
|||||||||||||||||||
Prices
|
Volatility
|
Rate
of Return
|
Rate
|
in
Years
|
Prices
|
|||||||||||||||||||
Three
Months Ended March 31, 2008
|
$ | 3.22 | 54.0 | % | 3.28 | % | 0 | % | 5.0 | $ | 3.22 | |||||||||||||
Six
Months Ended
March
31, 2008
|
$ | 3.22 - $3.69 | 54.0 | % | 3.28% - 4.04 | % | 0 | % | 5.0 | $ | 3.22 – $3.69 |
Outstanding Options
|
Exercisable Options
|
||||||||||||
Exercise Price
|
Number
of Options
|
Weighted
Average
Remaining
Life (Years)
|
Weighted
Average
Exercise
Price
|
Number
of Options
|
Weighted
Average
Exercise
Price
|
||||||||
$0.003
|
6,667
|
4.50
|
$
|
0.0030
|
6,667
|
$
|
0.0030
|
||||||
$0.3573
|
3,220
|
3.91
|
0.3573
|
3,220
|
0.3573
|
||||||||
$1.0716
|
29,675
|
3.91
|
1.0716
|
29,675
|
1.0716
|
||||||||
$1.20
|
43,111
|
6.71
|
1.2000
|
43,111
|
1.2000
|
||||||||
$3.00
|
254,973
|
5.05
|
3.0000
|
254,973
|
3.0000
|
||||||||
$3.22
|
6,800
|
9.76
|
3.2200
|
−
|
3.2200
|
||||||||
$3.59
|
171,000
|
9.70
|
3.5900
|
−
|
3.5900
|
||||||||
$3.69
|
155,000
|
9.57
|
3.6900
|
−
|
3.6900
|
||||||||
$3.75
|
562,687
|
7.33
|
3.7500
|
308,850
|
3.7500
|
||||||||
$3.92
|
37,400
|
9.42
|
3.9200
|
37,400
|
3.9200
|
||||||||
$4.60
|
37,000
|
9.27
|
4.6000
|
−
|
4.6000
|
||||||||
$4.90
|
42,500
|
9.26
|
4.9000
|
42,500
|
4.9000
|
||||||||
$
|
|||||||||||||
1,350,033
|
726,396
|
Shares
Covered
by
Options
|
Exercise
Price per
Share
|
Weighted
Average
Exercise
Price
|
Weighted
Average
Remaining
Contractual Term
|
Aggregate
Intrinsic Value
(in thousands)
|
||||||||
Balance,
September 30, 2007
|
1,077,831
|
$0.003
to $4.90
|
$
|
3.18
|
||||||||
Granted
|
342,800
|
3.22
to 3.69
|
3.63
|
|||||||||
Exercised
|
(6,667
|
)
|
$0.003
|
0.003
|
||||||||
Forfeited
|
(63,931
|
)
|
3.59
– 3.75
|
3.72
|
||||||||
Balance,
December 31, 2007
|
1,350,033
|
$0.003
to $4.90
|
$ 3.48
|
7.68
|
$
|
151,742
|
Net
assets acquired:
|
||||
Cash
|
$ | 20 | ||
Other
current assets
|
687 | |||
Equipment
|
125 | |||
Other
assets
|
121 | |||
Intangible
assets
|
1,090 | |||
Goodwill
|
1,438 |
Total
assets
|
3,481 | |||
Current
liabilities
|
661 | |||
Capital
lease obligations
|
104 | |||
Total
liabilities assumed
|
765 | |||
Net
assets acquired
|
$ | 2,716 | ||
Purchase
price:
|
||||
Cash
paid
|
$ | 600 | ||
Equity
exchanged
|
1,772 | |||
Closing
costs and fees
|
344 | |||
Total
purchase price
|
$ | 2,716 |
|
Pro
Forma (Unaudited)
|
|||||||
Six
Months Ended March 31,
|
||||||||
2008
|
2007
|
|||||||
Revenue
|
$
|
10,664
|
$
|
5,226
|
||||
Net
income (loss)
|
$
|
42
|
$
|
(1,231)
|
||||
Net
income (loss) per share:
|
||||||||
Basic
and Diluted
|
$
|
0.00
|
$
|
(0.14
|
)
|
|||
Number
of weighted average shares:
|
||||||||
Basic
|
9,073,817
|
8,923,817
|
||||||
Diluted | 9,175,519 | 8,923,817 |
Three
months ended
|
March
31,
|
|||||||||||||||
2008
|
2007
|
Change
$
|
Change
%
|
|||||||||||||
Total
revenue
|
$ | 5,398 | $ | 2,223 | $ | 3,175 | 143 | % | ||||||||
Gross
profit
|
2,939 | 1,208 | 1,731 | 143 | % | |||||||||||
Income
(loss) from operations
|
116 | (357 | ) | 473 | 132 | % | ||||||||||
Net
income (loss)
|
112 | (698 | ) | 810 | 116 | % | ||||||||||
EBITDA
|
$ | 547 | $ | (185 | ) | $ | 698 | 377 | % | |||||||
Six
months ended
|
March
31,
|
|||||||||||||||
2008
|
2007
|
Change
$
|
Change
%
|
|||||||||||||
Total
revenue
|
$ | 9,601 | $ | 4,532 | $ | 5,069 | 112 | % | ||||||||
Gross
profit
|
5,120 | 2,376 | 2,744 | 115 | % | |||||||||||
Income
(loss) from operations
|
125 | (642 | ) | 767 | 119 | % | ||||||||||
Net
income (loss)
|
149 | (1,328 | ) | 1,477 | 111 | % | ||||||||||
EBITDA
|
$ | 861 | $ | (299 | ) | $ | 1,126 | 377 | % | |||||||
Three
months ended
|
Three
Months
|
Six
Months
|
||||||||||||||
March
31,
|
March
31,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
Net
income (loss)
|
$ | 112 | $ | (698 | ) | $ | 149 | $ | (1,328 | ) | ||||||
Plus:
|
||||||||||||||||
Interest
expense
|
14 | 341 | 32 | 686 | ||||||||||||
Depreciation
& amortization
|
289 | 87 | 493 | 167 | ||||||||||||
Stock
Compensation
|
132 | 85 | 187 | 176 | ||||||||||||
EBITDA
|
$ | 547 | $ | (185 | ) | $ | 861 | $ | (299 | ) |
|
Allowance
for doubtful accounts;
|
|
Revenue
recognition;
|
|
Accounting
for goodwill and other intangible assets; and
|
|
Accounting
for stock-based compensation.
|
Date
|
Number
|
Exercise
Price
|
||||||
January
2, 2008
|
6,800
|
$
|
3.22
|
Exhibit No.
|
Description
of Document
|
||
31.1
|
CEO
Certification required by Rule 13a-14(a) or Rule
15d-14(a).
|
||
|
|||
31.2
|
CFO
Certification required by Rule 13a-14(a) or Rule
15d-14(a).
|
||
32.1
|
CEO
Certification required by Rule 13a-14(b) or Rule 15d-14(b) and Section
1350 of Chapter 63 of Title 18 of the United States Code (18 U.S.C.
§1350).
|
||
32.2
|
CFO
Certification required by Rule 13a-14(b) or Rule 15d-14(b) and Section
1350 of Chapter 63 of Title 18 of the United States Code (18 U.S.C.
§1350).
|
||
Bridgeline
Software, Inc.
|
|||
(Registrant)
|
|||
Date:
May 14, 2008
|
By:
|
/s/ Thomas L. Massie | |
Thomas L. Massie | |||
Chief Executive Officer | |||
(Principal
Executive Officer)
|
Date:
May 14, 2008
|
By:
|
/s/ Gary M. Cebula | |
Gary M. Cebula | |||
Chief Financial Officer | |||
(Principal Executive Officer) |
Date:
May
14, 2008
|
By:
|
/s/ Timothy S. O’Neil | |
Timothy
S. O’Neil
|
|||
Chief Accounting Officer | |||
(Principal
Accounting Officer)
|
Exhibit No.
|
Description
of Document
|
||
31.1
|
CEO
Certification required by Rule 13a-14(a) or Rule
15d-14(a).
|
||
|
|||
31.2
|
CFO
Certification required by Rule 13a-14(a) or Rule
15d-14(a).
|
||
32.1
|
CEO
Certification required by Rule 13a-14(b) or Rule 15d-14(b) and Section
1350 of Chapter 63 of Title 18 of the United States Code (18 U.S.C.
§1350).
|
||
32.2
|
CFO
Certification required by Rule 13a-14(b) or Rule 15d-14(b) and Section
1350 of Chapter 63 of Title 18 of the United States Code (18 U.S.C.
§1350).
|
||