Form 10-Q
Table of Contents

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

FORM 10-Q

 

 

(Mark One)

x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended October 31, 2013

OR

 

¨ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from                      to                     

Commission File Number: 0-21393

 

 

SEACHANGE INTERNATIONAL, INC.

(Exact name of registrant as specified in its charter)

 

 

 

Delaware   04-3197974

(State or other jurisdiction of

incorporation or organization)

 

(IRS Employer

Identification No.)

50 Nagog Park, Acton, MA 01720

(Address of principal executive offices, including zip code)

Registrant’s telephone number, including area code: (978) 897-0100

 

 

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  x    NO  ¨

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 (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    YES  x    NO  ¨

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 the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer   ¨    Accelerated filer   x
Non-accelerated filer   ¨    Smaller reporting company   ¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act.):    YES  ¨    NO  x

The number of shares outstanding of the registrant’s Common Stock on December 3, 2013 was 32,842,454.

 

 

 


Table of Contents

SEACHANGE INTERNATIONAL, INC.

Table of Contents

 

         Page  
PART I. FINANCIAL INFORMATION   
Item 1.  

Unaudited Financial Statements

  
 

Consolidated Balance Sheets at October 31, 2013 and January 31, 2013

     3   
 

Consolidated Statements of Operations and Comprehensive Income (Loss) for the three and nine months ended October 31, 2013 and October 31, 2012

     4   
 

Consolidated Statements of Cash Flows for the nine months ended October 31, 2013 and October 31, 2012

     5   
 

Notes to Consolidated Financial Statements

     6 - 19   
Item 2.  

Management’s Discussion and Analysis of Financial Condition and Results of Operations

     20 - 34   
Item 3.  

Quantitative and Qualitative Disclosures About Market Risk

     35   
Item 4.  

Controls and Procedures

     35   
PART II. OTHER INFORMATION   
Item 1.  

Legal Proceedings

     36   
Item 1A.  

Risk Factors

     36   
Item 2.  

Unregistered Sales of Equity Securities and Use of Proceeds

     36   
Item 6.  

Exhibits

     36   
SIGNATURES      37   

 

2


Table of Contents

PART I – FINANCIAL INFORMATION

 

ITEM 1. Financial Statements (Unaudited)

SEACHANGE INTERNATIONAL, INC.

CONSOLIDATED BALANCE SHEETS

(Unaudited, amounts in thousands, except share data)

 

     October 31,
2013
    January 31,
2013
 

Assets

    

Current assets:

    

Cash and cash equivalents

   $ 114,107      $ 106,721   

Restricted cash

     939        938   

Marketable securities

     3,021        6,104   

Accounts and other receivables, net of allowance for doubtful accounts of $333 and $907 at October 31, 2013 and January 31, 2013, respectively

     29,593        40,103   

Unbilled receivables

     4,302        —     

Inventories, net

     7,317        7,372   

Prepaid expenses and other current assets

     5,929        11,008   

Assets held for sale

     —          465   

Deferred tax assets

     —          324   
  

 

 

   

 

 

 

Total current assets

     165,208        173,035   

Property and equipment, net

     18,916        18,399   

Marketable securities, long-term

     8,360        7,169   

Investments in affiliates

     1,051        2,951   

Intangible assets, net

     14,135        17,514   

Goodwill

     45,443        45,103   

Other assets

     1,028        1,958   
  

 

 

   

 

 

 

Total assets

   $ 254,141      $ 266,129   
  

 

 

   

 

 

 

Liabilities and Stockholders’ Equity

    

Current liabilities:

    

Accounts payable

   $ 6,599      $ 7,846   

Other accrued expenses

     9,789        15,848   

Customer deposits

     125        4,268   

Deferred revenues

     24,773        28,730   
  

 

 

   

 

 

 

Total current liabilities

     41,286        56,692   

Deferred revenue, long-term

     1,936        1,873   

Other liabilities, long-term

     246        325   

Taxes payable, long-term

     2,213        2,406   

Deferred tax liabilities, long-term

     2,339        2,632   
  

 

 

   

 

 

 

Total liabilities

     48,020        63,928   
  

 

 

   

 

 

 

Commitments and contingencies (Note 7)

    

Stockholders’ equity:

    

Common stock, $0.01 par value;100,000,000 shares authorized; 32,941,846 shares issued and 32,902,062 outstanding at October 31, 2013, and 32,510,326 shares issued and 32,470,542 outstanding at January 31, 2013

     330        327   

Additional paid-in capital

     221,379        216,359   

Treasury stock, at cost; 39,784 common shares

     (1     (1

Accumulated loss

     (14,281     (12,658

Accumulated other comprehensive loss

     (1,306     (1,826
  

 

 

   

 

 

 

Total stockholders’ equity

     206,121        202,201   
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 254,141      $ 266,129   
  

 

 

   

 

 

 

The accompanying notes are an integral part of these unaudited, consolidated financial statements.

 

3


Table of Contents

SEACHANGE INTERNATIONAL, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)

(Unaudited, amounts in thousands, except per share data)

 

     Three Months Ended     Nine Months Ended  
     October 31,     October 31,  
     2013     2012     2013     2012  

Revenues:

        

Products

   $ 13,822      $ 15,213      $ 44,809      $ 40,681   

Services

     23,949        24,036        65,894        71,932   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     37,771        39,249        110,703        112,613   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cost of revenues:

        

Products

     3,271        5,454        7,845        13,609   

Services

     13,225        13,557        40,386        38,550   

Amortization of intangible assets

     320        520        947        1,548   

Stock-based compensation expense

     67        (85     191        109   

Inventory write-down

     —          —          —          1,752   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total cost of revenues

     16,883        19,446        49,369        55,568   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     20,888        19,803        61,334        57,045   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses:

        

Research and development

     10,212        9,202        30,007        28,449   

Selling and marketing

     3,948        3,859        11,283        11,860   

General and administrative

     4,184        4,295        13,664        13,745   

Amortization of intangible assets

     842        969        2,512        2,891   

Stock-based compensation expense

     588        1,517        2,234        4,355   

Earn-outs and change in fair value of earn-outs

     (94     64        (60     1,667   

Professional fees: acquisitions, divestitures, litigation, and strategic alternatives

     603        26        1,524        1,445   

Severance and other restructuring costs

     76        1,476        922        2,918   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     20,359        21,408        62,086        67,330   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from operations

     529        (1,605     (752     (10,285

Other (expenses) income, net

     (153     337        (592     (92

(Loss) gain on sale of investment in affiliates

     (25     —          (363     814   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before income taxes and equity income in earnings of affiliates

     351        (1,268     (1,707     (9,563

Income tax benefit

     (423     (882     (784     (766

Equity income in earnings of affiliates, net of tax

     24        49        44        75   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from continuing operations

     798        (337     (879     (8,722
  

 

 

   

 

 

   

 

 

   

 

 

 

Gain (loss) on sale of discontinued operations, net of tax

     —          124        —          (14,324

(Loss) income from discontinued operations, net of tax

     (221     87        (744     (2,655
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

   $ 577      $ (126   $ (1,623   $ (25,701
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

   $ 577      $ (126   $ (1,623   $ (25,701

Other comprehensive income (loss), net of tax:

        

Foreign currency translation adjustment

     1,215        1,453        527        6,612   

Unrealized gain (loss) on marketable securities

     2        (10     (7     (10
  

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive income (loss)

   $ 1,794      $ 1,317      $ (1,103   $ (19,099
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) per share:

        

Basic income (loss) per share

   $ 0.02      $ (0.00   $ (0.05   $ (0.79
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted income (loss) per share

   $ 0.02      $ (0.00   $ (0.05   $ (0.79
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) per share from continuing operations:

        

Basic income (loss) per share

   $ 0.02      $ (0.01   $ (0.03   $ (0.27
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted income (loss) per share

   $ 0.02      $ (0.01   $ (0.03   $ (0.27
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income per share from discontinued operations:

        

Basic (loss) income per share

   $ (0.00   $ 0.01      $ (0.02   $ (0.52
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted (loss) income per share

   $ (0.00   $ 0.01      $ (0.02   $ (0.52
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares outstanding:

        

Basic

     32,813        32,474        32,636        32,554   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

     33,595        32,474        32,636        32,554   
  

 

 

   

 

 

   

 

 

   

 

 

 

The accompanying notes are an integral part of these unaudited, consolidated financial statements.

 

4


Table of Contents

SEACHANGE INTERNATIONAL, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited, amounts in thousands)

 

     Nine Months Ended  
     October 31,  
     2013     2012  

Cash flows from operating activities:

    

Net loss

   $ (1,623   $ (25,701

Net loss from discontinued operations

     744        16,979   

Adjustments to reconcile net loss to net cash provided by (used in) operating activities from continuing operations:

    

Depreciation of fixed assets

     3,345        3,341   

Amortization of intangible assets

     3,459        4,439   

Impairment of long-lived asset

     —          967   

Loss (gain) on sale of investment in affiliates

     363        (814

Stock-based compensation expense

     2,425        4,464   

Change in contingent consideration related to acquisitions

     (60     1,667   

Deferred income taxes

     —          (487

Other

     427        115   

Changes in operating assets and liabilities:

    

Accounts receivable

     6,334        (2,874

Unbilled receivables

     (4,217     3,963   

Inventories

     (859     2,461   

Prepaid expenses and other assets

     6,412        (2,484

Accounts payable

     (1,642     (2,102

Accrued expenses

     (1,514     595   

Customer deposits

     (4,143     (1,733

Deferred revenues

     (3,964     (6,389

Other

     651        200   
  

 

 

   

 

 

 

Net cash provided by (used in) operating activities from continuing operations

     6,138        (3,393

Net cash (used in) provided by operating activities from discontinued operations

     (744     717   
  

 

 

   

 

 

 

Total cash provided by (used in) operating activities

     5,394        (2,676
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Purchases of property and equipment

     (1,834     (2,423

Purchases of marketable securities

     (6,911     (12,110

Proceeds from sale and maturity of marketable securities

     8,698        11,205   

Proceeds from sale of equity investments

     1,128        814   

Acquisition of businesses and payment of contingent consideration, net of cash acquired

     (4,018     (7,866

Change in restricted cash

     (1     (923

Proceeds from sale of plant and equipment

     22        —     
  

 

 

   

 

 

 

Net cash used in investing activities from continuing operations

     (2,916     (11,303

Net cash provided by investing activities from discontinued operations

     4,000        23,560   
  

 

 

   

 

 

 

Total cash provided by investing activities

     1,084        12,257   
  

 

 

   

 

 

 

Cash flows from financing activities:

    

Repurchases of common stock

     —          (6,078

Proceeds from issuance of common stock relating to stock option exercises

     1,037        1,140   
  

 

 

   

 

 

 

Total cash provided by (used in) financing activities

     1,037        (4,938
  

 

 

   

 

 

 

Effect of exchange rate changes on cash

     (129     (170
  

 

 

   

 

 

 

Net increase in cash and cash equivalents

     7,386        4,473   
  

 

 

   

 

 

 

Cash and cash equivalents, beginning of period

     106,721        80,585   
  

 

 

   

 

 

 

Cash and cash equivalents, end of period

   $ 114,107      $ 85,058   
  

 

 

   

 

 

 

Supplemental disclosure of cash flow information:

    

Income taxes paid

   $ 933      $ 1,307   

Supplemental disclosure of non-cash investing and financing activities:

    

Transfer of items originally classified as inventories to equipment

   $ 866      $ 570   

Issuance of common stock for settlement of contingent consideration related to acquisitions

   $ 1,560      $ —     

Asset held for sale reclassified to asset held for use and reclassified from current assets to property and equipment

   $ 465      $ —     

The accompanying notes are an integral part of these unaudited, consolidated financial statements

 

5


Table of Contents

SEACHANGE INTERNATIONAL, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

1. Nature of Business and Basis of Presentation

The Company

SeaChange International, Inc. and its subsidiaries (“SeaChange”, “we”, or the “Company”) is a global leader in the development and delivery of multi-screen video. Our products and services facilitate the storage, management and distribution of video, television programming and advertising content to cable system operators, telecommunications companies and mobile operators.

Basis of Presentation

The accompanying unaudited consolidated financial statements include the accounts of SeaChange International, Inc. and its subsidiaries (“SeaChange” or the “Company”) in accordance with U.S. generally accepted accounting principles (“U.S. GAAP”) for interim financial reports and the instructions for the Quarterly Report on Form 10-Q (“Form 10-Q”) and Rule 10-01 of Regulation S-X. Accordingly, certain information and footnote disclosures normally included in financial statements prepared under U.S. GAAP have been condensed or omitted pursuant to such regulations. However, we believe that the disclosures are adequate to make the information presented not misleading. These consolidated financial statements should be read in conjunction with our most recently audited financial statements and the notes thereto included in our Annual Report on Form 10-K (“Form 10-K”) as filed with the SEC. In the opinion of management, the accompanying financial statements include all adjustments necessary to present a fair presentation of the consolidated financial statements for the periods shown. Interim results are not necessarily indicative of the operating results for the full fiscal year or any future periods. The balance sheet data as of January 31, 2013 that is included in this Form 10-Q was derived from our audited financial statements but does not include all disclosures required by U.S. GAAP. The preparation of these financial statements in conformity with U.S. GAAP requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and disclosure of contingent assets and liabilities. Actual results may differ from our estimates. All intercompany transactions and balances have been eliminated. We have reclassified certain fiscal 2013 data to conform to our fiscal 2014 presentation.

Effective February 1, 2013, as a result of a change in how we review our business, certain information technology costs which were formerly allocated out of general and administration expenses, remained in general and administration expenses. Prior fiscal year balances were adjusted to conform to this presentation. The reclassification, reflected in our current statements of operations and comprehensive income (loss) related to the three and nine months ended October 31, 2012, is as follows:

 

     Three Months Ended     Nine Months Ended  
     October 31, 2012     October 31, 2012  

Cost of revenue - product

   $ (50   $ (162

Cost of revenue - service

     (250     (737

Research and development expenses

     (221     (593

Selling and marketing expenses

     (46     (127

General and administrative expenses

     567        1,619   
  

 

 

   

 

 

 
   $ —        $ —     
  

 

 

   

 

 

 

We also hold minority investments in the capital stock of certain private companies having product offerings or customer relationships that have strategic importance. We evaluate our equity and debt investments and other contractual relationships with affiliate companies in order to determine whether the guidelines regarding the consolidation of variable interest entities (“VIEs”) should be applied in the financial statements. We have concluded that we are not the primary beneficiary for any VIEs. As such, no amounts have been consolidated as of October 31, 2013.

 

6


Table of Contents

Immaterial Prior Period Adjustment

During the second quarter of fiscal 2014, we identified an adjustment to the calculation of the derived service period on 875,000 stock options, which included both a market price and service conditions, awarded to our CEO in May 2012 and which are currently fully vested as of October 31, 2013. The stock options vested in three increments based upon the closing price of SeaChange’s common stock. If on May 1, 2015 fewer than 437,500 options had vested pursuant to market price vesting terms, then an additional number of options would vest such that the total number of vested options under the award would equal 437,500 and all remaining unvested options would expire. We previously recorded the fair value of these stock options using the Monte Carlo simulation model, since the stock option vesting was variable depending on the closing market price of our common stock. The model simulated the daily trading price of the market price-based stock options’ expected term to determine if the vesting conditions would be triggered during that term and calculated a derived service period. As a result, the fair value of these stock options was estimated at $3.3 million with a derived service period of 2.1 years. During the second quarter of fiscal 2014, we determined that the simulation model used to calculate the derived service period of 2.1 years should have excluded the service condition of 36 months in vesting iterations. As a result of this change, the fair value of the stock option award of $3.3 million did not change but the derived service period would have been 7.2 months for the first increment of 291,667 stock options, 9.6 months for the second increment of 291,666 stock options and 10.8 months for the third increment of 291,667 stock options. The impact of this change resulted in an additional $1.8 million of stock compensation expense for our fiscal year 2013, which we have concluded would not have been material, individually or in the aggregate, to our prior reporting periods.

In evaluating whether this adjustment was material to previously issued consolidated financial statements, we considered the guidance in the SEC’s Staff Accounting Bulletin No. (“SAB”) 99, “Materiality,” and Accounting Standards Codification (“ASC”) 250, “Accounting Changes and Error Corrections.” We concluded this adjustment was not material individually or in the aggregate to any of the prior reporting periods, and therefore, amendments of previously filed reports were not required. However, the cumulative adjustment would have been material during the second quarter of fiscal 2014 if the cumulative adjustment was recorded. Accordingly, in accordance with the SEC’s Staff Accounting Bulletin No. 108, “Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial Statements,” adjustments to the applicable prior periods are reflected in the financial information herein and will be reflected in future filings containing such financial information. This non-cash adjustment had no net impact to our consolidated statements of cash flows. Below are the line items within these consolidated financial statements that have been adjusted (amounts in thousands):

Consolidated Statements of Operations and Comprehensive Income (Loss):

 

     Three Months Ended     Nine Months Ended  
     October 31, 2012     October 31, 2012  
     As Previously           As     As Previously           As  
     Reported     Adjustment     Revised     Reported     Adjustment     Revised  

Stock-based compensation expense

   $ 728      $ 704      $ 1,432      $ 3,056      $ 1,408      $ 4,464   

Loss from operations

   $ (901   $ (704   $ (1,605   $ (8,877   $ (1,408   $ (10,285

Net income (loss)

   $ 578      $ (704   $ (126   $ (24,293   $ (1,408   $ (25,701

Comprehensive income (loss)

   $ 2,021      $ (704   $ 1,317      $ (17,691   $ (1,408   $ (19,099

Basic and diluted net income (loss) per share

   $ 0.02      $ (0.02   $ (0.00   $ (0.75   $ (0.04   $ (0.79

Consolidated Balance Sheet:

 

     January 31, 2013  
     As Previously           As  
     Reported     Adjustment     Revised  

Additional paid-in capital

   $ 214,531      $ 1,828      $ 216,359   

Accumulated loss

   $ (10,830   $ (1,828   $ (12,658

 

7


Table of Contents

2. Significant Accounting Policies

Revenue Recognition

Our transactions frequently involve the sale of hardware, software, systems and services in multiple-element arrangements. Revenues from sales of hardware, software and systems that do not require significant modification or customization of the underlying software are recognized when:

 

    title and risk of loss has passed to the customer;

 

    there is evidence of an arrangement;

 

    fees are fixed or determinable; and

 

    collection of the related receivable is considered probable.

Customers are billed for installation, training, project management and at least one year of product maintenance and technical support at the time of the product sale. Revenue from these activities is deferred at the time of the product sale and recognized ratably over the period during which these services are performed. Revenue from ongoing product maintenance and technical support agreements are recognized ratably over the period of the related agreements. Revenue from software development contracts that include significant modification or customization, including software product enhancements, is recognized based on the percentage of completion contract accounting method using labor efforts expended in relation to estimates of total labor efforts to complete the contract. Accounting for contract amendments and customer change orders is included in contract accounting when executed. Revenue from shipping and handling costs and other out-of-pocket expenses reimbursed by customers is included in revenues and cost of revenues. Our share of intercompany profits associated with sales and services provided to affiliated companies is eliminated in consolidation in proportion to our equity ownership.

We have historically applied the software revenue recognition rules as prescribed by ASC 985-605, “Software: Revenue Recognition.” In October 2009, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update number (“ASU”) 2009-14, “Certain Revenue Arrangements That Include Software Elements,” which amended ASC 985-605. This ASU removes tangible products containing software components and non-software components that function together to deliver the product’s essential functionality from the scope of the software revenue recognition rules. In the case of our hardware products with embedded software, we have determined that the hardware and software components function together to deliver the product’s essential functionality, and therefore, the revenue from the sale of these products no longer falls within the scope of the software revenue recognition rules. Revenue from the sale of software-only products remains within the scope of the software revenue recognition rules. Maintenance and support, training, consulting, and installation services no longer fall within the scope of the software revenue recognition rules, except when they are sold with and relate to a software-only product. Revenue recognition for products that no longer fall under the scope of the software revenue recognition rules is similar to that for other tangible products and ASU 2009-13, “Multiple-Deliverable Revenue Arrangements,” which amended ASC 985-605 and was also issued in October 2009, which is applicable for multiple-deliverable revenue arrangements. ASU 2009-13 allows companies to allocate revenue in a multiple-deliverable arrangement in a manner that better reflects the transaction’s economics.

Under the software revenue recognition rules, revenue is allocated to the various elements based on vendor-specific objective evidence (“VSOE”) of fair value. Under this method, the total arrangement value is allocated first to undelivered elements, based on their fair values, with the remainder being allocated to the delivered elements. Where fair value of undelivered service elements has not been established, the total arrangement value is recognized over the period during which the services are performed. The amounts allocated to undelivered elements, which may include project management, training, installation, maintenance and technical support, and certain hardware and software components, are based upon the price charged when these elements are sold separately and unaccompanied by the other elements. The amount allocated to installation, training and project management revenue is based upon standard hourly billing rates and the estimated time required to complete the service. These services are not essential to the functionality of systems as these services do not alter the equipment’s capabilities, are available from other vendors and the systems are standard products. For multiple-element arrangements that include software development with significant modification or customization and systems sales where VSOE of the fair value does not exist for the undelivered elements of the arrangement (other than maintenance and technical support), percentage of completion accounting is applied for revenue recognition purposes to the entire arrangement with the exception of maintenance and technical support.

Under the revenue recognition rules for tangible products as amended by ASU 2009-13, the fee from a multiple-deliverable arrangement is allocated to each of the deliverables based upon their relative selling prices as determined by a selling-price hierarchy. A deliverable in an arrangement qualifies as a separate unit of accounting if the delivered item has value to the customer on a stand-alone basis. A delivered item that does not qualify as a separate unit of accounting is combined with the other undelivered items in the arrangement and revenue is recognized for those combined deliverables as a single unit of accounting. The selling price used for each deliverable is based upon VSOE if available, third-party evidence (“TPE”) if VSOE is not available, and best estimate of selling price (“BESP”) if neither VSOE nor TPE are available. TPE is the price of our or any competitor’s largely interchangeable products or services in stand-alone sales to similarly situated customers. BESP is the price at which we would sell the deliverable if it were sold regularly on a stand-alone basis, considering market conditions and entity-specific factors.

 

8


Table of Contents

The selling prices used in the relative selling price allocation method for certain of our services are based upon VSOE. The selling prices used in the relative selling price allocation method for third-party products from other vendors are based upon TPE. The selling prices used in the relative selling price allocation method for our hardware products; software, subscriptions, and customized services for which VSOE does not exist are based upon BESP. We do not believe TPE exists for these products and services because they are differentiated from competing products and services in terms of functionality and performance and there are no competing products or services that are largely interchangeable. Management establishes BESP with consideration for market conditions, such as the impact of competition and geographic considerations, and entity-specific factors, such as the cost of the product, discounts provided and profit objectives. We believe that BESP is reflective of reasonable pricing of that deliverable as if priced on a stand-alone basis.

There have been no material changes to our significant accounting policies, as compared to the significant accounting policies described in our Form 10-K for the fiscal year ended January 31, 2013, other than the adoption of the accounting standard updates listed in Note 15., “Recent Accounting Standard Updates.”

3. Fair Value Measurements

Definition and Hierarchy

The applicable accounting guidance defines fair value as the exchange price that would be received for an asset or paid to transfer a liability in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. The guidance establishes a framework for measuring fair value and expands required disclosure about the fair value measurements of assets and liabilities. This guidance requires us to classify and disclose assets and liabilities measured at fair value on a recurring basis, as well as fair value measurements of assets and liabilities measured on a non-recurring basis in periods subsequent to initial measurement, in a fair value hierarchy.

The fair value hierarchy is broken down into three levels based on the reliability of inputs and requires an entity to maximize the use of observable inputs, where available. The following summarizes the three levels of inputs required, as well as the assets and liabilities that we value using those levels of inputs:

 

    Level 1 – Observable inputs that reflect quoted prices for identical assets or liabilities in active markets.

 

    Level 2 – Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not very active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

 

    Level 3 – Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. The fair value measurements of the contingent consideration obligations related to our business acquisitions are valued using Level 3 inputs.

Valuation Techniques

When developing fair value estimates for certain financial assets and liabilities, we maximize the use of observable inputs and minimize the use of unobservable inputs. When available, we use quoted market prices, market comparables and discounted cash flow projections. Financial instruments include money market funds, corporate debt investments, asset-backed securities, government-sponsored enterprises and state municipal obligations.

In general, and where applicable, we use quoted prices in active markets for identical assets or liabilities to determine fair value. If quoted prices in active markets for identical assets or liabilities are not available to determine fair value, then we use quoted prices for similar assets and liabilities or inputs that are observable either directly or indirectly. In periods of market inactivity, the observability of prices and inputs may be reduced for certain instruments. This condition could cause an instrument to be reclassified from Level 1 to Level 2 or from Level 2 to Level 3. There were no reclassifications from Level 1 to Level 2 at October 31, 2013 and January 31, 2013.

 

9


Table of Contents

Our financial assets and liabilities that are measured at fair value on a recurring basis as of October 31, 2013 and January 31, 2013 are as follows:

 

            Fair Value at October 31, 2013 Using  
            Quoted                
            Prices in      Significant         
            Active      Other      Significant  
            Markets for      Observable      Unobservable  
     October 31,      Identical Assets      Inputs      Inputs  
     2013      (Level 1)      (Level 2)      (Level 3)  
     (Amounts in thousands)  

Financial assets:

           

Cash

   $ 109,648       $ 109,648       $ —         $ —     

Money market accounts (a)

     4,459         4,459         —           —     

Available for sale marketable securities:

           

Current marketable securities:

           

U.S. government agency issues

     3,021         3,021         —           —     

Non-current marketable securities:

           

U.S. government agency issues

     8,360         8,360         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 125,488       $ 125,488       $ —         $ —     
  

 

 

    

 

 

    

 

 

    

 

 

 
            Fair Value at January 31, 2013 Using  
            Quoted                
            Prices in      Significant         
            Active      Other      Significant  
            Markets for      Observable      Unobservable  
     January 31,      Identical Assets      Inputs      Inputs  
     2013      (Level 1)      (Level 2)      (Level 3)  
     (Amounts in thousands)  

Financial assets:

           

Cash

   $ 104,109       $ 104,109       $  —         $ —     

Money market accounts (a)

     2,612         2,612         —           —     

Available for sale marketable securities:

           

Current marketable securities:

           

U.S. government agency issues

     6,104         6,104         —           —     

Non-current marketable securities:

           

U.S. government agency issues

     7,169         7,169         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 119,994       $ 119,994       $ —         $ —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Other liabilities:

           

Acquisition-related consideration (b)

   $ 5,656       $ —         $ —         $ 5,656   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(a) Money market funds and U.S. government agency securities, included in cash and cash equivalents on the accompanying consolidated balance sheets, are valued at quoted market prices for identical instruments in active markets.
(b) The fair value of our contingent consideration arrangement is determined based on our evaluation as to the probability and amount of any earn-out that will be achieved based on expected future performance by the acquired entity, as well as the fair value of fixed purchase price.

The following table sets forth a reconciliation of liabilities measured at fair value on a recurring basis with the use of significant unobservable inputs (Level 3) for the nine months ended October 31, 2013:

 

     Level 3  
     Accrued Contingent  
     Consideration  
     (Amounts in thousands)  

Ending balance January 31, 2013

   $ 5,656   

Change in fair value of contingent consideration

     (60

Contingency payment/Issuance of stock

     (5,619

Translation adjustment

     23   
  

 

 

 

Ending balance October 31, 2013

   $ —     
  

 

 

 

 

10


Table of Contents

Marketable Securities Available-For-Sale

We determine the appropriate classification of debt investment securities at the time of purchase and re-evaluate such designation as of each balance sheet date. Our investment portfolio consists primarily of money market funds as of October 31, 2013 and January 31, 2013, but can consist of corporate debt investments, asset-backed securities and government-sponsored enterprises. All highly liquid investments with an original maturity of three months or less when purchased are considered to be cash equivalents. All cash equivalents are carried at cost, which approximates fair value. Our marketable securities are classified as available-for-sale and are reported at fair value with unrealized gains and losses, net of tax, reported in stockholders’ equity as a component of accumulated other comprehensive loss. The amortization of premiums and accretion of discounts to maturity are computed under the effective interest method and are included in other (expenses) income, net in our consolidated statements of operations and comprehensive income (loss). Interest on securities is recorded as earned and is also included in other (expenses) income, net. Any realized gains or losses would be shown in the accompanying consolidated statements of operations and comprehensive income (loss) in other (expenses) income, net. We provide fair value measurement disclosures of available-for-sale securities in accordance with one of three levels of fair value measurement mentioned in Note 3, “Fair Value Measurements.”

The following is a summary of available-for-sale securities, including the cost basis, aggregate fair value and gross unrealized gains and losses, for cash equivalents, short- and long-term marketable securities portfolio as of October 31, 2013 and January 31, 2013:

 

     Amortized
Cost
     Gross
Unrealized
Gains
     Gross
Unrealized
Losses
     Estimated
Fair Value
 
     (Amounts in thousands)  

October 31, 2013:

           

Cash

   $ 109,648       $  —         $ —         $ 109,648   

Cash equivalents

     4,459         —           —           4,459   
  

 

 

    

 

 

    

 

 

    

 

 

 

Cash and cash equivalents

     114,107         —           —           114,107   
  

 

 

    

 

 

    

 

 

    

 

 

 

U.S. government agency issues - short-term

     3,019         2         —           3,021   

U.S. government agency issues - long-term

     8,338         22         —           8,360   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total cash equivalents and marketable securities

   $ 125,464       $ 24       $ —         $ 125,488   
  

 

 

    

 

 

    

 

 

    

 

 

 

January 31, 2013:

           

Cash

   $ 104,109       $ —         $  —         $ 104,109   

Cash equivalents

     2,612         —           —           2,612   
  

 

 

    

 

 

    

 

 

    

 

 

 

Cash and cash equivalents

     106,721         —           —           106,721   
  

 

 

    

 

 

    

 

 

    

 

 

 

U.S. government agency issues - short-term

     6,043         61         —           6,104   

U.S. government agency issues - long-term

     7,147         22         —           7,169   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total cash equivalents and marketable securities

   $ 119,911       $ 83       $ —         $ 119,994   
  

 

 

    

 

 

    

 

 

    

 

 

 

The following is a schedule of the contractual maturities of available-for-sale investments as of October 31, 2013:

 

     Estimated  
     Fair Value  

Maturity of one year or less

   $ 3,021   

Maturity between one and five years

     8,360   
  

 

 

 

Total

   $ 11,381   
  

 

 

 

4. Inventories

Inventories consist primarily of hardware and related component parts and are stated at the lower of cost (on a first-in, first-out basis) or market. Inventories consist of the following:

 

     October 31,      January 31,  
   2013      2013  
     (Amounts in thousands)  

Components and assemblies

   $ 2,291       $ 3,472   

Finished products

     5,026         3,900   
  

 

 

    

 

 

 

Total inventory

   $ 7,317       $ 7,372   
  

 

 

    

 

 

 

 

11


Table of Contents

5. Discontinued Operations

The following table details selected financial information for our former broadcast servers and storage and media services businesses for the three and nine months ended October 31, 2013 and 2012 (amounts in thousands):

 

     Three Months Ended October 31, 2013     Nine Months Ended October 31, 2013  
     Servers and
Storage
    Media
Services
    Total
Discontinued
Operations
    Servers and
Storage
    Media
Services
    Total
Discontinued
Operations
 

Revenues:

    

Products

   $ —        $ —        $ —        $ 46      $ —        $ 46   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

   $ —        $ —        $ —        $ 46      $ —        $ 46   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loss from discontinued operations:

            

Loss from discontinued operations, before tax

   $ (90   $ —        $ (90   $ (744   $ —        $ (744

Income tax provision

     131        —          131        —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loss from discontinued operations, after tax

   $ (221   $ —        $ (221   $ (744   $ —        $ (744
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     Three Months Ended October 31, 2012     Nine Months Ended October 31, 2012  
     Servers and
Storage
    Media
Services
    Total
Discontinued
Operations
    Servers and
Storage
    Media
Services
    Total
Discontinued
Operations
 

Revenues:

    

Products

   $ 170      $ —        $ 170      $ 1,010      $ —        $ 1,010   

Services

     56        —          56        782        9,315        10,097   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

   $ 226      $ —        $ 226      $ 1,792      $ 9,315      $ 11,107   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loss from discontinued operations:

            

Loss from discontinued operations, before tax

   $ 183      $ —        $ 183      $ (2,101   $ (248   $ (2,349

Income tax provision

     60        36        96        110        22        132   

Loss in investment in affiliates

     —          —          —          —          (174     (174
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loss from discontinued operations, after tax

   $ 123      $ (36   $ 87      $ (2,211   $ (444   $ (2,655
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

We received $4.0 million previously held in escrow by the buyer of our media services business during fiscal 2014.

Asset Placed Back in Service

In fiscal 2012, as a result of the divestiture of our former broadcast servers and storage business, we determined we would no longer utilize our facility in Greenville, New Hampshire as an active operation and placed the building on the market for sale. As a result, we classified the building asset group as an asset held for sale as of January 31, 2012 at a value of $0.7 million. During fiscal 2013, to be more competitive in the real estate market in which the property is located, we reduced the selling price of the building to $0.5 million, which we believed to be a reasonable selling price.

During the third quarter of fiscal 2014 we determined that the building asset group no longer met the criteria for an asset held for sale in accordance with ASC 360-10-45-9, “Property, Plant, and Equipment – Impairment or Disposal of Long-Lived Assets.” Therefore, we placed the asset group back in service as an asset held and used as of October 31, 2013.

As a result of this reclassification we were required by ASC 360-10 to place the building asset group back in service at the lower of its carrying value before the asset was classified as held for sale, adjusted for any depreciation that would have been recognized had the asset been continuously classified as held and used, or the fair value at the date of the subsequent decision to place it back in service. We believe the fair value at the date of the subsequent decision to place the asset group back in service is the lower of the two. We determined that the remaining estimated useful life of the building asset group should be based on the remaining useful life of the primary asset of the building asset group, which we consider to be approximately seven years.

 

12


Table of Contents

6. Goodwill and Intangible Assets

Goodwill

Changes in the carrying amount of goodwill for the nine months ended October 31, 2013 were as follows:

 

     Goodwill  
     (Amounts in thousands)  

Balance at January 31, 2013

   $ 45,103   

Cumulative translation adjustment

     340   
  

 

 

 

Balance at October 31, 2013

   $ 45,443   
  

 

 

 

The Company accounts for goodwill and other indefinite-lived intangible assets in accordance with the authoritative guidance, which requires that goodwill and other indefinite-lived intangible assets are not amortized, but are subject to an annual impairment test, which we perform annually as of August 1st. There was no impairment of goodwill or other indefinite-lived intangible assets as a result of the annual impairment test analysis completed during the third quarter of fiscal 2014. For further information on our annual impairment test of goodwill and other indefinite-lived intangible assets for fiscal 2014, see “Critical Accounting Policies and Significant Judgment and Estimates – Goodwill and Other Indefinite-Lived Intangible Assets,” in Part I, Item 2 of this Form 10-Q.

We are also required to perform impairment tests on goodwill and other indefinite-lived intangible assets if an indicator of impairment, or triggering event, occurs. We concluded that there were no triggering events during the three and nine months ended October 31, 2013.

Intangible Assets

Intangible assets consist of the following:

 

     Weighted
average
remaining
   As of October 31, 2013      As of January 31, 2013  
     life
(Years)
   Gross      Accumulated
Amortization
    Net      Gross      Accumulated
Amortization
    Net  
          (Amounts in thousands)  

Finite-lived intangible assets:

                  

Customer contracts

   6.1    $ 32,749       $ (21,611   $ 11,138       $ 32,568       $ (18,756   $ 13,812   

Non-compete agreements

   0.3      2,796         (2,621     175         2,769         (2,375     394   

Completed technology

   5.1      11,543         (8,938     2,605         11,448         (8,437     3,011   

Trademarks and other

   0.1      1,131         (1,114     17         1,726         (1,629     97   
     

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Total finite-lived intangible assets

      $ 48,219       $ (34,284   $ 13,935       $ 48,511       $ (31,197   $ 17,314   
     

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Indefinite-lived intangible assets:

                  

Trade names

   Indefinite    $ 200       $ —        $ 200       $ 200       $ —        $ 200   
     

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Total indefinite-lived intangible assets

        200         —          200         200         —          200   
     

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Total intangible assets

      $ 48,419       $ (34,284   $ 14,135       $ 48,711       $ (31,197   $ 17,514   
     

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

As of October 31, 2013, the estimated future amortization expense for our finite-lived intangible assets for the remainder of fiscal year 2014, the four succeeding fiscal years and thereafter is as follows (amounts in thousands):

 

Fiscal Year Ended January 31,

      

2014 (for the remaining three months)

   $ 1,243   

2015

     4,222   

2016

     3,441   

2017

     2,379   

2018

     1,713   

2019 and thereafter

     937   
  

 

 

 

Total

   $ 13,935   
  

 

 

 

 

13


Table of Contents

7. Commitments and Contingencies

ARRIS Litigation

In July 2009, ARRIS Group, Inc. (“ARRIS”) filed a contempt motion in the U.S. District Court for the District of Delaware (“the Court”) against SeaChange International relating to U.S. Patent No 5,805,804 (the “ ‘804 patent”), a patent in which ARRIS has an ownership interest. On August 3, 2009, SeaChange filed a complaint seeking a declaratory judgment from the Court that its products do not infringe the ‘804 patent and asserting certain equitable defenses. In June 2010, the Court entered an Order staying the declaratory judgment action pending resolution of the contempt proceeding. On October 9, 2012, the Court denied the ARRIS motion of contempt, concluding that the record did not contain clear and convincing evidence to support a contempt finding that SeaChange’s modified ITV system infringes the ARRIS patent. On October 10, 2013, the Court of Appeals for the Federal circuit affirmed the U.S. District Court’s decision.

Indemnification and Warranties

We provide indemnification, to the extent permitted by law, to our officers, directors, employees and agents for liabilities arising from certain events or occurrences while the officer, director, employee or agent is, or was, serving at our request in such capacity. With respect to acquisitions, we provide indemnification to, or assume indemnification obligations for, the current and former directors, officers and employees of the acquired companies in accordance with the acquired companies’ bylaws and charter. As a matter of practice, we have maintained directors’ and officers’ liability insurance including coverage for directors and officers of acquired companies.

We enter into agreements in the ordinary course of business with customers, resellers, distributors, integrators and suppliers. Most of these agreements require us to defend and/or indemnify the other party against intellectual property infringement claims brought by a third party with respect to our products. From time to time, we also indemnify customers and business partners for damages, losses and liabilities they may suffer or incur relating to personal injury, personal property damage, product liability, and environmental claims relating to the use of our products and services or resulting from the acts or omissions of us, our employees, authorized agents or subcontractors. For example, SeaChange has received requests from several of its customers for indemnification of patent litigation claims. Management cannot reasonably estimate any potential losses, but these claims could result in material liability for us.

We warrant that our products, including software products, will substantially perform in accordance with our standard published specifications in effect at the time of delivery. In addition, we provide maintenance support to our customers and therefore allocate a portion of the product purchase price to the initial warranty period and recognize revenue on a straight line basis over that warranty period related to both the warranty obligation and the maintenance support agreement. When we receive revenue for extended warranties beyond the standard duration, it is deferred and recognized on a straight line basis over the contract period. Related costs are expensed as incurred.

In the ordinary course of business, from time to time, we provide minimum purchase guarantees to certain of our vendors to ensure continuity of supply against the market demand. Although some of these guarantees provide penalties for cancellations and/or modifications to the purchase commitments as the market demand decreases, most of the guarantees do not. Therefore, as the market demand decreases, we re-evaluate the accounting implications of guarantees and determine what charges, if any, should be recorded.

With respect to our agreements covering product, business or entity divestitures and acquisitions, we provide certain representations and warranties and agree to indemnify and hold such purchasers harmless against breaches of such representations, warranties, and covenants. With respect to our acquisitions, we may, from time to time, assume the liability for certain events or occurrences that took place prior to the date of acquisition.

We provide such minimum purchase guarantees and indemnification obligations after considering the economics of the transaction and other factors including but not limited to the liquidity and credit risk of the other party in the transaction. We believe that the likelihood is remote that any such arrangement could have a material adverse effect on our financial position, results of operation or liquidity. We record liabilities, as disclosed above, for such guarantees based on our best estimate of probable losses which considers amounts recoverable under any recourse provisions.

Revolving Line of Credit/Demand Note Payable

On November 25, 2013, effective November 28, 2013, we renewed our letter agreement with JP Morgan Chase Bank , N.A. (“JP Morgan”) for a demand discretionary line of credit and a Demand Promissory Note in the aggregate amount of $20.0 million (the “Line of Credit”). Borrowings under the Line of Credit will be used to finance working capital needs and for general corporate purposes. The Line of Credit expires on November 27, 2014. We currently do not have any borrowings nor do we have any financial covenants under this line.

 

14


Table of Contents

We are occasionally required to post customer performance bonds, issued by a financial institution, to secure certain sales contracts. Customer performance bonds generally authorize the financial institution to make a payment to the beneficiary upon the satisfaction of a certain event or the failure to satisfy an obligation. The customer performance bonds are generally posted for one-year terms and are usually automatically renewed upon maturity until such time as we have satisfied the commitment secured by the customer performance bond. We are obligated to reimburse the issuer only if the beneficiary collects on the customer performance bonds. As of October 31, 2013, we had a customer performance bond outstanding totaling $0.9 million which was previously secured under the RBS Citizens line of credit. We are holding $0.9 million in restricted cash with RBS Citizens on our consolidated balance sheet as of October 31, 2013 to cover the outstanding customer performance bonds which will be released during the fourth quarter of fiscal 2014 upon satisfaction of the commitment secured by the performance bonds.

8. Severance and Other Restructuring Costs

During the three and nine months ended October 31, 2013, we incurred restructuring charges of $0.1 million and $0.9 million, respectively, primarily related to severance costs for one employee in the three month period and 20 employees in the nine month period ended October 31, 2013.

The following table shows the change in balances of our severance liability for three and nine months ended October 31, 2013. These amounts are reported as a component of other accrued expenses on the consolidated balance sheets (amounts in thousands):

 

     Three Months Ended     Nine Months Ended  
     October 31, 2013     October 31, 2013  

Accrual balance at the beginning of the period

   $ 601      $ 330   

Severance charges accrued

     80        908   

Severance costs paid

     (339     (896
  

 

 

   

 

 

 

Accrual balance as of October 31, 2013

   $ 342      $ 342   
  

 

 

   

 

 

 

9. Stock Repurchase Program

On September 4, 2013, our Board of Directors authorized the repurchase of up to $25.0 million of our common stock, par value $0.01 per share, through a share repurchase program. The repurchase program terminates January 31, 2015. Under the program, management is authorized to repurchase shares through Rule 10b5-1 plans, open market purchases, privately negotiated transactions, block purchases or otherwise in accordance with applicable federal securities laws, including Rule 10b-18 of the Securities Exchange Act of 1934. This share repurchase program does not obligate us to acquire any specific number of shares and may be suspended or discontinued at any time. All repurchases are expected to be funded from our current cash and investment balances. The timing and amount of shares to be repurchased will be based on market conditions and other factors, including price, corporate and regulatory requirements, and alternative investment opportunities. Any shares repurchased by us under the share repurchase program will reduce the number of shares outstanding. We did not purchase any shares of our common stock under this program as of October 31, 2013.

10. Stock Incentive Plans

2011 Compensation and Incentive Plan

On July 20, 2011, our stockholders approved the adoption of our 2011 Compensation and Incentive Plan (the “2011 Plan”). Under the 2011 Plan, as originally adopted, the number of authorized shares of common stock is equal to 2,800,000 shares plus the number of shares that expired, terminated, surrendered or forfeited awards subsequent to July 20, 2011 under the Amended and Restated 2005 Equity Compensation and Incentive Plan (the“2005 Plan”). Following approval of the 2011 Plan, we terminated the 2005 Plan. The 2011 Plan provides for the grant of incentive stock options, nonqualified stock options, restricted stock, restricted stock units (“RSUs”), and other equity based non-stock option awards as determined by the plan administrator by officers, employees, consultants, and directors of the Company. On July 17, 2013, shareholders approved an amendment to the 2011 Plan which:

 

    increased the number of shares authorized for issuance by 2,500,000, bringing the total amount of authorized shares to 5,300,000;

 

    increased the maximum number of shares underlying awards issued to an individual participant that may vest in one fiscal year from 500,000 to 1,250,000 shares, subject to certain exceptions specified in the 2011 Plan;

 

15


Table of Contents
    increased the per participant award limit per fiscal year from 500,000 shares to 1,250,000 shares effective February 1, 2012. This was previously approved by the Board of Directors during the first quarter of fiscal 2014; and

 

    approved the material terms of the performance goals of the 2011 Plan under which tax-deductible compensation may be paid for purposes of Section 162(m) of the Internal Revenue Code of 1986, as amended (the “Code”), including the business criteria on which performance goals may be based.

We may satisfy awards upon the exercise of stock options or vesting of RSUs with newly issued shares or treasury shares. The Board of Directors is responsible for the administration of the 2011 Plan and determining the terms of each award, award exercise price, the number of shares for which each award is granted and the rate at which each award vests. In certain instances the Board of Directors may elect to modify the terms of an award.

Option awards may be granted to employees at an exercise price per share of not less than 100% of the fair market value per common share on the date of the grant. RSUs and other equity-based non-stock option awards may be granted to any officer, employee, director, or consultant at a purchase price per share as determined by the Board of Directors. Awards granted under the 2011 Plan generally vest over three years and expire seven years from the date of the grant.

11. Accumulated Other Comprehensive Loss

The following shows the changes in the components of accumulated other comprehensive loss for the nine months ended October 31, 2013:

 

           Changes in        
     Foreign     Fair Value of        
     Currency     Available        
     Translation     for Sale        
     Adjustment     Investments     Total  

Balance at January 31, 2013

   $ (1,857   $ 31      $ (1,826

Other comprehensive income (loss)

     527        (7     520   
  

 

 

   

 

 

   

 

 

 

Balance at October 31, 2013

   $ (1,330   $ 24      $ (1,306
  

 

 

   

 

 

   

 

 

 

Comprehensive income (loss) consists of net income (loss) and other comprehensive income (loss), which includes foreign currency translation adjustments and changes in unrealized gains and losses on marketable securities available for sale. For purposes of comprehensive income (loss) disclosures, we do not record tax expense or benefits for the net changes in the foreign currency translation adjustments, as we intend to permanently reinvest all undistributed earnings of our foreign subsidiaries.

12. Significant Customers and Geographic Information

The following summarizes revenues by significant customer where such revenue exceeded 10% of total revenues for the indicated period:

 

     Three Months Ended     Nine Months Ended  
     October 31,     October 31,  
     2013     2012     2013     2012  

Customer A

     20     14     25     16

Customer B

     15     19     15     19

Customer C

     N/A        N/A        10     N/A   

Customer D

     N/A        11     N/A        N/A   

 

16


Table of Contents

The following table summarizes revenues by geographic locations for the periods presented:

 

     Three Months Ended     Nine Months Ended  
     October 31,     October 31,  
     2013     2012     2013     2012  
     Amount      %     Amount      %     Amount      %     Amount      %  
     (Amounts in thousands, except percentages)  

Revenues by customers’ geographic locations:

                    

North America

   $ 21,508         57   $ 25,213         64   $ 61,068         55   $ 73,100         65

Europe and Middle East

     13,324         35     10,594         27     39,663         36     30,077         27

Latin America

     2,629         7     2,948         8     7,724         7     8,232         7

Asia Pacific and other international locations

     310         1     494         1     2,248         2     1,204         1
  

 

 

      

 

 

      

 

 

      

 

 

    

Total

   $ 37,771         $ 39,249         $ 110,703         $ 112,613      
  

 

 

      

 

 

      

 

 

      

 

 

    

Total revenues for the United States for the three and nine months ended October 31, 2013 and 2012 were as follows:

 

     Three Months Ended     Nine Months Ended  
     October 31,     October 31,  
     2013     2012     2013     2012  
     (Amounts in thousands)  

U.S. Revenue

   $ 18,461      $ 22,340      $ 54,099      $ 67,524   

% of total revenue

     48.9     56.9     48.9     60.0

13. Income Taxes

For the three and nine months ended October 31, 2013, we recorded an income tax benefit from continuing operations of $0.4 million and $0.8 million, respectively. During the third quarter of fiscal 2014 we recognized $0.5 million of tax benefits resulting from the expiration of the statute of limitations for uncertain tax positions. The statute of limitations varies by the jurisdictions in which we operate. In any given year, statute of limitations in certain jurisdictions may lapse without examination and any uncertain tax position taken in those years will result in the reduction of the liability for unrealized tax benefits for that year. Our effective tax rate of 15% was based on the full fiscal year estimates and projected profitability in fiscal 2014. In addition, our provision is affected by the geographic jurisdiction in which the worldwide income or losses have been incurred resulting in the difference between the federal statutory rate of 35% and the forecasted effective tax rate.

Our effective tax rate in fiscal 2014 and in future periods may fluctuate on a quarterly basis as a result of changes in the valuation of our deferred tax assets, changes in actual results versus our estimates, or changes in tax laws, regulations, accounting principles, or interpretations thereof. We regularly review our tax positions in each significant taxing jurisdiction in the process of evaluating our unrecognized tax benefits. We make adjustments to our unrecognized tax benefits when: i) facts and circumstance regarding a tax position change, causing a change in management’s judgment regarding that tax position; ii) a tax position is effectively settled with a tax authority; and/or iii) the statute of limitations expires regarding a tax position.

We continue to maintain a valuation allowance against deferred tax assets where realization is not certain. We periodically evaluate the likelihood of the realization of deferred tax assets and reduce the carrying amount of these deferred tax assets by a valuation allowance to the extent we believe a portion will not be realized.

14. Net Income (Loss) Per Share

Earnings per share are presented in accordance with authoritative guidance which requires the presentation of “basic” and “diluted” earnings per share. Basic earnings per share is computed by dividing earnings available to common shareholders by the weighted-average shares of common stock outstanding during the period. For the purposes of calculating diluted earnings per share, the denominator includes both the weighted average number of shares of common stock outstanding during the period and the weighted average number of shares of potential common stock, such as stock options and RSUs, calculated using the treasury stock method.

 

17


Table of Contents

The following table sets forth our computation of basic and diluted net income (loss) per common share (amounts in thousands, except per share amounts):

 

     Three Months Ended     Nine Months Ended  
     October 31,     October 31,  
     2013     2012     2013     2012  

Net income (loss) from continuing operations - basic

   $ 798      $ (337   $ (879   $ (8,722

Net (loss) income from discontinued operations - basic and diluted

     (221     211        (744     (16,979
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) - basic

   $ 577      $ (126   $ (1,623   $ (25,701
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average shares used in computing income (loss) per share - basic

     32,813        32,474        32,636        32,554   

Dilutive potential common stock equivalents (1,2)

     782        521        849        533   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average shares used in computing income (loss) per share - diluted (1)

     33,595        32,995        33,485        33,087   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) per share - basic:

        

Income (loss) from continuing operations

   $ 0.02      $ (0.01   $ (0.03   $ (0.27

(Loss) income from discontinued operations

     (0.00     0.01        (0.02     (0.52
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) per share - basic

   $ 0.02      $ (0.00   $ (0.05   $ (0.79
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) per share - diluted:

        

Income (loss) from continuing operations

   $ 0.02      $ (0.01   $ (0.03   $ (0.27

(Loss) income from discontinued operations

     (0.00     0.01        (0.02     (0.52
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) per share - diluted

   $ 0.02      $ (0.00   $ (0.05   $ (0.79
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) We used diluted shares when computing the income per share from continuing operations for the three months ended October 31, 2013 and income per share from discontinued operations for the three months ended October 31, 2012. Net loss per share for each of the periods presented with a net loss was calculated using basic shares outstanding. We did not include the securities described in the following table in the computation of diluted net loss per share because these securities would have an anti-dilutive effect due to our net loss for those periods (amounts in thousands):

 

     Three Months Ended      Nine Months Ended  
     October 31,      October 31,  
     2013      2012      2013      2012  

Stock options

     376         45         366         48   

Restricted stock units

     406         476         483         485   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total shares excluded from calculation of diluted loss per share

     782         521         849         533   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(2) We did not include the securities described in the following table in the computation of diluted income (loss) per share for the periods presented. These exclusions are made if the exercise price of these common shares is in excess of the average market price of the common stock for all periods presented, or if we have net losses, both of which have an anti-dilutive effect (amounts in thousands):

 

     Three Months Ended      Nine Months Ended  
     October 31,      October 31,  
     2013      2012      2013      2012  

Shares issuable upon the exercise of stock options that are anti-dilutive

     559         2,079         577         2,108   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

18


Table of Contents

15. Recent Accounting Standard Updates

We consider the applicability and impact of all ASUs. ASUs not listed below were assessed and determined to be either not applicable or are expected to have minimal impact on our consolidated financial position or results of operations.

Impact of Recently Adopted Accounting Guidance

Indefinite-Lived Intangible Assets

In July 2012, the FASB issued ASU 2012-02, “Intangibles – Goodwill and Other: Testing Indefinite-Lived Intangible Assets for Impairment,” which amends previous guidance on the annual and interim testing of indefinite-lived intangible assets for impairment. The guidance became effective at the beginning of our 2014 fiscal year, although early adoption was permitted. The update provides entities with the option of first assessing qualitative factors to determine whether it is more than likely than not that the fair value of an indefinite-lived intangible asset is less than its carrying amount. If it is determined, on the basis of qualitative factors, that the fair value of the indefinite-lived intangible asset is more likely than not less than the carrying amount, a quantitative impairment test would still be required. Currently, the only indefinite-lived intangible assets that we hold are goodwill and trade names. We perform annual impairment tests on these indefinite-lived assets during our third quarter and as of August 1st of each fiscal year. The adoption of this update did not have a significant impact on the annual testing of our indefinite-lived assets during the third quarter of fiscal 2014 and therefore no impact to the consolidated financial statements.

Income Taxes

In July 2013, the FASB issued ASU 2013-11, “Income Taxes (Topic 740) – Presentation of an Unrecognized Tax Benefit When a Net Operating Loss Carryforward, a Similar Tax Loss, or a Tax Credit Carryforward Exists,” which provides guidance on financial statement presentation of an unrecognized tax benefit when a net operating loss carryforward, a similar tax loss or a tax credit carryforward exists. This update requires us to present an unrecognized tax benefit, or a portion of an unrecognized tax benefit, in the financial statements as a reduction to a deferred tax asset for a net operating loss carryforward, a similar tax loss or a tax credit carryforward. The new guidance will be effective prospectively for us beginning February 1, 2014. Early adoption is permitted. The adoption of ASU 2013-11 will not have an impact on our consolidated financial statements, as we currently apply the methodology prescribed by ASU 2013-11.

Recent Accounting Guidance Not Yet Effective

Release of Cumulative Translation Adjustment into Net Income

In March 2013, the FASB issued ASU 2013-05, “Foreign Currency Matter (Topic 830) – Parent’s Accounting for the Cumulative Translation Adjustment upon Derecognition of Certain Subsidiaries or Groups of Assets within a Foreign Entity or of an Investment in a Foreign Entity,” which amends previous guidance related to overall consolidation rules and rules related to the translation of financial statements. ASU 2013-05 requires that the parent release any related cumulative translation adjustment into net income only if the sale or transfer results in the complete or substantially complete liquidation of the foreign entity in which the subsidiary or group of assets had resided. The new guidance will be effective prospectively for us beginning February 1, 2014. Early adoption is permitted. We do not anticipate material impacts on our financial statements upon adoption.

 

19


Table of Contents

ITEM 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Forward-Looking Statements

This Form 10-Q contains or incorporates forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, which involve risks and uncertainties. The following information should be read in conjunction with the unaudited consolidated financial information and the notes thereto included in this Form 10-Q. You should not place undue reliance on these forward-looking statements. Actual events or results may differ materially due to competitive factors and other factors referred to in Part I, Item 1A. “Risk Factors” in our Form 10-K for our fiscal year ended January 31, 2013 and elsewhere in this Form 10-Q. These factors may cause our actual results to differ materially from any forward-looking statement. These forward-looking statements are based on current expectations, estimates, forecasts and projections about the industry and markets in which we operate, and management’s beliefs and assumptions. We undertake no obligation to update or revise the statements in light of future developments. In addition, other written or oral statements that constitute forward-looking statements may be made by us or on our behalf. Words such as “expect,” “anticipate,” “intend,” “plan,” “believe,” “could,” “estimate,” “may,” “target,” “project,” or variations of such words and similar expressions are intended to identify such forward-looking statements. These statements are not guarantees of future performance and involve certain risks, uncertainties, and assumptions that are difficult to predict.

Business Overview

We are a global leader in the development and delivery of multi-screen video and we are headquartered in Acton, Massachusetts. Our products and services facilitate the management and distribution of video, television programming, and advertising content for cable system operators, telecommunications companies and mobile operators. We currently operate under one reporting segment.

We continue to work towards growing our revenues with new and existing customers as we roll out our new next generation product offerings to offset some of the decline in some of our legacy business. We also continue to control our overall cost structure. Our focus for the remainder of fiscal 2014 continues to be:

 

    seeking out new customer opportunities for our product and service offerings while upgrading our existing installed customer base to our next generation product offerings;

 

    expanding to new and adjacent markets such as mobile and internet protocol television (“IPTV”) operators;

 

    increasing our selling efforts into new geographical areas;

 

    reviewing our cost structure and making adjustments as needed;

 

    seeking new technologies through acquisition or direct investment;

 

    driving incremental revenues through channel partnerships; and

 

    expanding our systems integration capabilities and increasing our deal size.

We have experienced fluctuations in our revenues from quarter to quarter due to:

 

    the budgetary approvals from the customer for capital purchases;

 

    the ability to process the purchase order within the customer’s organization in a timely manner;

 

    the availability of the product;

 

    the time required to deliver and install the product; and

 

    the customer’s acceptance of the products and services.

In addition, many customers may delay or reduce capital expenditures. This, together with other factors, could result in reductions in sales of our products, longer sales cycles, difficulties in collection of accounts receivable, excess and obsolete inventory, gross margin deterioration, slower adoption of new technologies and increased price competition.

Our operating results are significantly influenced by a number of factors, including the mix of products sold and services provided, pricing, costs of materials used in our products, and the expansion of our operations during the fiscal year. We price our products and services based upon our costs and consideration of the prices of competitive products and services in the marketplace. We expect our financial results to vary from quarter to quarter and our historical financial results are not necessarily indicative of future performance. In light of the higher proportion of our international business, we expect movements in foreign exchange rates to have a greater impact on our financial condition and results of operations in the future.

 

20


Table of Contents

Results of Operations

The following discussion summarizes the key factors our management believes are necessary for an understanding of our consolidated financial statements.

Revenues

The following table summarizes information about our revenues for the three and nine months ended October 31, 2013 and 2012:

 

     Three Months Ended     Increase/     Increase/     Nine Months Ended     Increase/     Increase/  
     October 31,     (Decrease)     (Decrease)     October 31,     (Decrease)     (Decrease)  
     2013     2012     $ Amount     % Change     2013     2012     $ Amount     % Change  
     (Amounts in thousands, except for percentage data)  

Software Revenues:

                

Products

   $ 13,822      $ 15,213      $ (1,391     (9.1 %)    $ 44,809      $ 40,681      $ 4,128        10.1

Services

     23,949        24,036        (87     (0.4 %)      65,894        71,932        (6,038     (8.4 %) 
  

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

Total revenues

     37,771        39,249        (1,478     (3.8 %)      110,703        112,613        (1,910     (1.7 %) 
  

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

Cost of product revenues

     3,591        5,974        (2,383     (39.9 %)      8,792        15,157        (6,365     (42.0 %) 

Cost of service revenues

     13,292        13,472        (180     (1.3 %)      40,577        38,659        1,918        5.0

Inventory write down

     —          —          —          N/A        —          1,752        (1,752     (100.0 %) 
  

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

Total cost of revenues

     16,883        19,446        (2,563     (13.2 %)      49,369        55,568        (6,199     (11.2 %) 
  

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

Gross profit

   $ 20,888      $ 19,803      $ 1,085        5.5   $ 61,334      $ 57,045      $ 4,289        7.5
  

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

Gross product profit margin

     74.0     60.7       13.3     80.4     62.7       17.7

Gross service profit margin

     44.5     44.0       0.5     38.4     46.3       (7.9 %) 

Gross profit margin

     55.3     50.5       4.8     55.4     50.7       4.7

Product Revenue. Product revenue decreased $1.4 million, or 9%, for the three month period and increased $4.1 million, or 10%, for the nine months period ended October 31, 2013.

The $1.4 million decrease for the three month period was primarily due to:

 

    a $3.0 million decrease in advertising license revenues as the third quarter of last fiscal year included a large order from a North American customer and a $1.3 million decrease due to lower video-on-demand (“VOD”) server shipments; offset by

 

    $1.2 million in higher legacy middleware product revenues resulting from the signing of an amendment with a European customer during the third quarter of fiscal 2013 which allows revenue to be recognized over the term of the amendment, and a $1.4 million increase in back office license revenue due primarily to significant deployment of Adrenalin to a large North American customer.

The $4.1 million increase for the nine month period was primarily due to:

 

    $9.4 million in higher legacy middleware product revenues resulting from the signing of an amendment with a European customer during the third quarter of fiscal 2013, which resulted in a higher portion of revenue recognized as product revenue in the first nine months of fiscal 2014 as compared to the same period of fiscal 2013, and a $4.9 million increase in back office license revenue, primarily in North America; offset by

 

    a $5.8 million decrease in advertising license revenue by North American customers and a $4.9 million decrease in VOD server revenues as compared to the same period of prior fiscal year, as we had higher VOD server shipments to North American customers during the first nine months of the prior fiscal year.

Service Revenue. Service revenue for the three and nine months ended October 31, 2013 decreased $0.1 million and $6.0 million, respectively, as compared to the same periods of fiscal 2013.

The $6.0 million decrease during the nine month period was primarily due to:

 

    a $5.2 million decrease in the first three quarters of fiscal 2014 in our in-home service revenues, primarily our legacy middleware service revenues, as a result of a recent amendment with a European customer, as mentioned above and a $0.9 million decrease in professional service revenue resulting from lower advertising shipments.

 

21


Table of Contents

For the third quarter of fiscal 2014 and fiscal 2013, four customers accounted for 45% and 52% of our total revenues, respectively. For the first nine months of fiscal 2014 and fiscal 2013 these same four customers accounted for 53% and 50% of our total revenues, respectively. We believe that a significant amount of our revenues will continue to be derived from a limited number of customers.

International sales accounted for 51% and 43% of total revenues in the third quarter of fiscal 2014 and fiscal 2013, respectively. For the nine months ended October 31, 2013 and 2012, international sales accounted for 51% and 40%, respectively. We believe that international product and service revenues will continue to be a significant portion of our business in the future.

Gross Profit and Margin. Cost of product revenues consists primarily of the cost of purchased material components and subassemblies, labor and overhead relating to the final assembly and testing of complete systems and related expenses, and labor and overhead costs related to software development contracts. Our gross profit margin increased approximately five percentage points for the three months ended October 31, 2013 and approximately three percentage points for the nine months ended October 31, 2013, net of the inventory write-down recorded during the second quarter of fiscal 2013, as compared to the same periods of the prior year. These increases in gross profit margin were primarily due to the following:

 

    A 13 percentage point increase in gross product profit margin to 74% for the three months ended October 31, 2013 and a 18 percentage point increase in gross product profit margin to 80% for the first nine months of fiscal 2014, primarily due to a mix of higher software licensing revenues from our back office product line, and higher legacy middleware license revenue from a European customer, which ended during the third quarter of fiscal 2014; and

 

    A half of a percentage point increase in gross service profit margin to 45% for the third quarter of fiscal 2014 and a 8 percentage point decrease in gross service profit margin to 38% for the first three quarters of fiscal 2014, compared to the same periods of fiscal 2013, primarily due to the mix of higher customized development revenues which typically carry lower margins due to higher costs of research and development personnel.

Operating Expenses

Research and Development

The following table provides information regarding the change in research and development expenses during the periods presented:

 

     Three Months Ended     Increase/      Increase/     Nine Months Ended     Increase/      Increase/  
     October 31,     (Decrease)      (Decrease)     October 31,     (Decrease)      (Decrease)  
     2013     2012     $ Amount      % Change     2013     2012     $ Amount      % Change  
     (Amounts in thousands, except for percentage data)  

Research and development expenses

   $ 10,212      $ 9,202      $ 1,010         11.0   $ 30,007      $ 28,449      $ 1,558         5.5

% of total revenue

     27.0     23.4          27.1     25.3     

Research and development expenses consist primarily of employee costs, which include salaries, benefits and related payroll taxes, depreciation of development and test equipment and an allocation of related facility expenses. During the three and nine months ended October 31, 2013, our total research and development expenses increased $1.0 million, or 11%, for the three month period and $1.6 million, or 6%, for the nine month period ended October 31, 2013, as compared to the same prior fiscal year periods, due primarily to an increase in outside contract labor costs. We will continue to focus our investment in research and development on our next generation product offerings which will continue to be introduced until late next fiscal year.

Selling and Marketing

The following table provides information regarding the change in selling and marketing expenses during the periods presented:

 

     Three Months Ended     Increase/      Increase/     Nine Months Ended     Increase/     Increase/  
     October 31,     (Decrease)      (Decrease)     October 31,     (Decrease)     (Decrease)  
     2013     2012     $ Amount      % Change     2013     2012     $ Amount     % Change  
     (Amounts in thousands, except for percentage data)  

Selling and marketing expenses

   $ 3,948      $ 3,859      $ 89         2.3   $ 11,283      $ 11,860      $ (577     (4.9 %) 

% of total revenue

     10.5     9.8          10.2     10.5    

 

22


Table of Contents

Selling and marketing expenses consist primarily of payroll costs, which include salaries and related payroll taxes, benefits and commissions, travel expenses and certain promotional expenses. Selling and marketing expenses decreased $0.6 million, or 5%, in the first nine months of fiscal 2014, when compared to the same period of fiscal 2013 due to a reduction in headcount that occurred during the second half of fiscal 2013 with a corresponding reduction in travel and commissions expenses relating to these former employees.

General and Administrative

The following table provides information regarding the change in general and administrative expenses during the periods presented:

 

     Three Months Ended     Increase/     Increase/     Nine Months Ended     Increase/     Increase/  
     October 31,     (Decrease)     (Decrease)     October 31,     (Decrease)     (Decrease)  
     2013     2012     $ Amount     % Change     2013     2012     $ Amount     % Change  
     (Amounts in thousands, except for percentage data)  

General and administrative expenses

   $ 4,184      $ 4,295      $ (111     (2.6 %)    $ 13,664      $ 13,745      $ (81     (0.6 %) 

% of total revenue

     11.1     10.9         12.3     12.2    

General and administrative expenses consist primarily of employee costs, which include salaries and related payroll taxes and benefit-related costs, legal and accounting services and an allocation of related facilities expenses. General and administrative expenses remained relatively stable during the three and nine months ended October 31, 2013, as compared to the same periods of fiscal 2013.

Amortization of Intangible Assets

The following table provides information regarding the change in amortization of intangible assets expenses during the periods presented:

 

     Three Months Ended     Increase/     Increase/     Nine Months Ended     Increase/     Increase/  
     October 31,     (Decrease)     (Decrease)     October 31,     (Decrease)     (Decrease)  
     2013     2012     $ Amount     % Change     2013     2012     $ Amount     % Change  
     (Amounts in thousands, except for percentage data)  

Amortization of intangible assets

   $ 1,162      $ 1,489      $ (327     (22.0 %)    $ 3,459      $ 4,439      $ (980     (22.1 %) 

% of total revenue

     3.1     3.8         3.1     3.9    

Amortization expense is primarily related to the costs of acquired intangible assets. Amortization is also based on the future economic value of the related intangible assets which is generally higher in the earlier years of the assets’ lives. During the three and nine months ended October 31, 2013, we incurred amortization expenses of $0.3 million and $0.9 million, respectively, which were charged to cost of sales. This is compared to $0.5 million and $1.5 million for the same prior periods. Additionally, for these same periods of fiscal 2014, we recorded amortization expense of $0.8 million and $2.5 million, respectively, in operating expenses, compared to $1.0 million and $2.9 million for the same periods of fiscal 2013. The decreased amortization costs are primarily due to intangible assets which were fully amortized during fiscal 2013 and to a decrease in estimated cash flow which resulted in a lower amortization calculation for certain intangible assets in fiscal 2014.

Stock-based Compensation Expense

The following table provides information regarding the change in stock-based compensation expense during the periods presented:

 

     Three Months Ended     Increase/     Increase/     Nine Months Ended     Increase/     Increase/  
     October 31,     (Decrease)     (Decrease)     October 31,     (Decrease)     (Decrease)  
     2013     2012     $ Amount     % Change     2013     2012     $ Amount     % Change  
     (Amounts in thousands, except for percentage data)  

Stock-based compensation expense

   $ 655      $ 1,432      $ (777     (54.3 %)    $ 2,425      $ 4,464      $ (2,039     (45.7 %) 

% of total revenue

     1.7     3.6         2.2     4.0    

 

23


Table of Contents

Stock-based compensation expense is related to the issuance of stock grants to our employees, executives and members of our Board of Directors. Stock-based compensation expense decreased $0.8 million during the three months and $2.0 million during the nine months ended October 31, 2013, as compared to the same periods of fiscal 2013 primarily due to the change in the derived service period related to the 875,000 stock options awarded to our CEO was accelerated in the prior fiscal year, as discussed in Note 1, “Nature of Business and Basis of Presentation – Basis of Presentation,” to these consolidated financial statements.

Earn-outs and Change in Fair Value of Earn-outs

The following table provides information regarding the change in earn-outs and change in fair value of earn-outs during the periods presented:

 

     Three Months Ended     Increase/     Increase/     Nine Months Ended     Increase/     Increase/  
     October 31,     (Decrease)     (Decrease)     October 31,     (Decrease)     (Decrease)  
     2013     2012     $ Amount     % Change     2013     2012     $ Amount     % Change  
     (Amounts in thousands, except for percentage data)  

Earn-outs and change in fair value of earn-outs

   $ (94   $ 64      $ (158     >(100 %)    $ (60   $ 1,667      $ (1,727     >(100 %) 

% of total revenue

     (0.2 %)      0.2         (0.1 %)      1.5    

Earn-out costs include changes in the fair value of acquisition-related contingent consideration, and changes in contingent liabilities related to estimated earn-out payments. Earn-out costs decreased $0.2 million for the three month period and $1.7 million for the nine month period ended October 31, 2013, as compared to the same periods of prior fiscal year. During the third quarter of fiscal 2014 we paid the remaining earn-out to the former shareholders of eventIS Group B.V (“eventIS”). The decrease during the nine months was primarily due to the settlement of the earn-out payments to the former shareholders of VividLogic, Inc. (“VividLogic”).

Professional Fees - Acquisitions, Divestitures, Litigation, and Strategic Alternatives

The following table provides information regarding the change in professional fees expenses associated with acquisitions, divestitures, litigation and strategic alternatives during the periods presented:

 

     Three Months Ended     Increase/      Increase/     Nine Months Ended     Increase/      Increase/  
     October 31,     (Decrease)      (Decrease)     October 31,     (Decrease)      (Decrease)  
     2013     2012     $ Amount      % Change     2013     2012     $ Amount      % Change  
     (Amounts in thousands, except for percentage data)  

Professional fees: acquisitions, divestitures, litigation and strategic alternatives

   $ 603      $ 26      $ 577         >100   $ 1,524      $ 1,445      $ 79         5.5

% of total revenue

     1.6     0.1          1.4     1.3     

Professional fees in the third quarter increased $0.6 million when compared to the third quarter of fiscal 2013 as a result of an increase in fees related to the ARRIS litigation.

Severance and Other Restructuring Costs

The following table provides information regarding the change in severance and other restructuring costs during the periods presented:

 

     Three Months Ended     Increase/     Increase/     Nine Months Ended     Increase/     Increase/  
     October 31,     (Decrease)     (Decrease)     October 31,     (Decrease)     (Decrease)  
     2013     2012     $ Amount     % Change     2013     2012     $ Amount     % Change  
     (Amounts in thousands, except for percentage data)  

Severance and other restructuring costs

   $ 76      $ 1,476      $ (1,400     (94.9 %)    $ 922      $ 2,918      $ (1,996     (68.4 %) 

% of total revenue

     0.2     3.8         0.8     2.6    

 

24


Table of Contents

Severance and other restructuring costs decreased $1.4 million for the three months ended October 31, 2013 and $2.0 million for the nine months ended October 31, 2013, as compared to the same periods of 2012. During the third quarter of fiscal 2013, we incurred $1.3 million of severance charges related to the departure of nine employees, including two senior executives and a $0.2 million charge to reduce the value of our building in New Hampshire. This is compared to severance charges of $0.1 million in the third quarter of fiscal 2014 related to one former employee.

For the nine months ended October 31, 2013, we incurred severance charges of $0.9 million related to the separation of 20 employees during fiscal 2014. This is compared to $1.7 million in severance charges related to the reduction of 30 employees during fiscal 2013, including two senior executives. In addition, we recorded charges in fiscal 2013 for which there are no comparable amounts in fiscal 2014. These include a $0.9 million leasehold improvement charge recorded in July, 2012 for the reduction of space and certain fixed assets in our leased facility as we significantly reduced the size of the facility in the Philippines, a $0.2 million charge to reduce the value of our building in New Hampshire and a $0.2 million charge in the second quarter of fiscal 2013 for a sign-on bonus, relocation expenses and recruitment fees relating to the hiring and appointment of a permanent Chief Executive Officer on May 1, 2012.

Other (Expenses) Income, Net

The table below provides detail regarding our other (expenses) income, net:

 

     Three Months Ended     Increase/     Increase/     Nine Months Ended     Increase/     Increase/  
     October 31,     (Decrease)     (Decrease)     October 31,     (Decrease)     (Decrease)  
     2013     2012     $ Amount     % Change     2013     2012     $ Amount     % Change  
     (Amounts in thousands, except for percentage data)  

Interest income (expense), net

   $ 35      $ 12      $ 23        >100   $ 152      $ (21   $ 173        >100

Foreign exchange (loss) gain

     (139     367        (506     >(100 %)      (689     41        (730     >(100 %) 

Other

     (49     (42     (7     16.7     (55     (112     57        (50.9 %) 
  

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   
   $ (153   $ 337      $ (490     $ (592   $ (92   $ (500  
  

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

Foreign exchange (loss) gain. Foreign exchange losses result from changes in exchange rates between the U.S. Dollar and foreign currencies during the periods presented.

(Loss) gain from sale of investment in affiliates

During the first nine months of fiscal 2014, we recorded a loss of $0.4 million on the sale of our equity investment during the second quarter of fiscal 2014. This is compared to a $0.8 million gain on sale of our investment in InSite One recorded in fiscal 2013.

Income Tax Benefit

 

     Three Months Ended     Increase/      Increase/     Nine Months Ended     Increase/     Increase/  
     October 31,     (Decrease)      (Decrease)     October 31,     (Decrease)     (Decrease)  
     2013     2012     $ Amount      % Change     2013     2012     $ Amount     % Change  
     (Amounts in thousands, except for percentage data)  

Income tax benefit

   $ (423   $ (882   $ 459         (52.0 %)    $ (784   $ (766   $ (18     2.3

% of total revenue

     (1.1 %)      (2.2 %)           (0.7 %)      (0.7 %)     

For the three and nine months ended October 31, 2013, we recorded income tax benefits of $0.4 million and $0.8 million, respectively, on income before tax of $0.4 million for the three month period and a $1.7 million loss before tax for the nine month period ended October 31, 2013. During the third quarter of fiscal 2014, we recognized $0.5 million of tax benefits resulting from the expiration of the statute of limitations for uncertain tax positions. The statute of limitations varies by the jurisdictions in which we operate. In any given year, statute of limitations in certain jurisdictions may lapse without examination and any uncertain tax position taken in those years will result in the reduction of the liability for unrealized tax benefits for that year. Our effective tax rate of 15% was based on the full fiscal year estimates and projected profitability in fiscal 2014. In addition, our benefit is affected by geographic jurisdiction in which the worldwide income or losses have been incurred, resulting in the difference between the federal statutory rate of 35% and the forecasted effective tax rate.

 

25


Table of Contents

Our effective tax rate in fiscal 2014 and in future periods may fluctuate on a quarterly basis as a result of changes in the valuation of our deferred tax assets, changes in actual results versus our estimates, or changes in tax laws, regulations, accounting principles, or interpretations thereof. We regularly review our tax positions in each significant taxing jurisdiction in the process of evaluating our unrecognized tax benefits. We make adjustments to our unrecognized tax benefits when: i) facts and circumstance regarding a tax position change, causing a change in management’s judgment regarding that tax position; ii) a tax position is effectively settled with a tax authority; and/or iii) the statute of limitations expires regarding a tax position.

We continue to maintain a valuation allowance against deferred tax assets where realization is not certain. We periodically evaluate the likelihood of the realization of deferred tax assets and reduce the carrying amount of these deferred tax assets by a valuation allowance to the extent we believe a portion will not be realized.

Non-GAAP Measures. We define non-GAAP income from operations as U.S. GAAP operating income or loss plus stock-based compensation expenses, amortization of intangible assets, inventory write-downs, earn-outs and change in fair value of earn-outs, professional fees associated with acquisitions, divestitures, litigation and strategic alternatives and severance and other restructuring costs. We define adjusted EBITDA as U.S. GAAP operating income or loss before depreciation expense, amortization of intangible assets, stock-based compensation expense, inventory write-downs, earn-outs and change in fair value of earn-outs, professional fees associated with acquisitions, divestitures, litigation and strategic alternatives, and severance and other restructuring costs. We discuss non-GAAP income from operations in our quarterly earnings releases and certain other communications as we believe non-GAAP operating income from operations and adjusted EBITDA are both important measures that are not calculated according to U.S. GAAP. We use non-GAAP income from operations and adjusted EBITDA in internal forecasts and models when establishing internal operating budgets, supplementing the financial results and forecasts reported to our Board of Directors, determining a component of bonus compensation for executive officers and other key employees based on operating performance and evaluating short-term and long-term operating trends in our operations. We believe that non-GAAP income from operations and adjusted EBITDA financial measures assist in providing an enhanced understanding of our underlying operational measures to manage the business, to evaluate performance compared to prior periods and the marketplace, and to establish operational goals. We believe that these non-GAAP financial adjustments are useful to investors because they allow investors to evaluate the effectiveness of the methodology and information used by management in our financial and operational decision-making.

Non-GAAP income from operations and adjusted EBITDA are non-GAAP financial measures and should not be considered in isolation or as a substitute for financial information provided in accordance with U.S. GAAP. These non-GAAP financial measures may not be computed in the same manner as similarly titled measures used by other companies. We expect to continue to incur expenses similar to the financial adjustments described above in arriving at non-GAAP income from operations and adjusted EBITDA, and investors should not infer from our presentation of this non-GAAP financial measure that these costs are unusual, infrequent or non-recurring.

 

26


Table of Contents

The following tables include the reconciliations of our U.S. GAAP income or loss from operations, the most directly comparable U.S. GAAP financial measure, to our non-GAAP income from operations and the reconciliation of our U.S. GAAP income or loss from operations to our adjusted EBITDA for the three and nine months ended October 31, 2013 and 2012. Effective February 1, 2013, as a result of a change in how we review our business, certain information technology costs which were formerly allocated out of general and administration expenses remained in general and administration expenses. Prior year balances were adjusted to conform to this presentation (amounts in thousands, except per share and percentage data):

 

     Three Months Ended     Three Months Ended  
     October 31, 2013     October 31, 2012  
     GAAP                 GAAP              
     As Reported     Adjustments     Non-GAAP     As Reported     Adjustments     Non-GAAP  

Revenues:

            

Products

   $ 13,822      $ —        $ 13,822      $ 15,213      $ —        $ 15,213   

Services

     23,949        —          23,949        24,036        —          24,036   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     37,771        —          37,771        39,249        —          39,249   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cost of revenues:

            

Products

     3,271        —          3,271        5,454        —          5,454   

Services

     13,225        —          13,225        13,557        —          13,557   

Amortization of intangible assets

     320        (320     —          520        (520     —     

Stock-based compensation

     67        (67     —          (85     85        —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total cost of revenues

     16,883        (387     16,496        19,446        (435     19,011   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     20,888        387        21,275        19,803        435        20,238   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit percentage

     55.3     1.0     56.3     50.5     1.1     51.6

Operating expenses:

            

Research and development

     10,212        —          10,212        9,202        —          9,202   

Selling and marketing

     3,948        —          3,948        3,859        —          3,859   

General and administrative

     4,184        —          4,184        4,295        —          4,295   

Amortization of intangible assets

     842        (842     —          969        (969     —     

Stock-based compensation expense

     588        (588     —          1,517        (1,517     —     

Earn-outs and change in fair value of earn-outs

     (94     94        —          64        (64     —     

Professional fees: acquisitions, divestitures, litigation and strategic alternatives

     603        (603     —          26        (26     —     

Severance and other restructuring costs

     76        (76     —          1,476        (1,476     —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     20,359        (2,015     18,344        21,408        (4,052     17,356   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from operations

   $ 529      $ 2,402      $ 2,931      $ (1,605   $ 4,487      $ 2,882   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from operations percentage

     1.4     6.3     7.8     (4.1 %)      11.4     7.3

Weighted average common shares outstanding:

            

Basic

     32,813        32,813        32,813        32,474        32,474        32,474   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

     33,595        33,595        33,595        32,474        32,995        32,995   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP operating income (loss) per share:

            

Basic

   $ 0.02      $ 0.07      $ 0.09      $ (0.05   $ 0.14      $ 0.09   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

   $ 0.02      $ 0.07      $ 0.09      $ (0.05   $ 0.14      $ 0.09   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA:

            

Income (loss) from operations

       $ 529          $ (1,605

Depreciation expense

         1,042            1,034   

Amortization of intangible assets

         1,162            1,489   

Stock-based compensation expense

         655            1,432   

Earn-outs and changes in fair value

         (94         64   

Professional fees: acquisitions, divestitures, etc.

         603            26   

Severance and other restructuring

         76            1,476   
      

 

 

       

 

 

 

Adjusted EBITDA

       $ 3,973          $ 3,916   
      

 

 

       

 

 

 

Adjusted EBITDA %

         10.5         10.0

 

27


Table of Contents
     Nine Months Ended     Nine Months Ended  
     October 31, 2013     October 31, 2012  
     GAAP                 GAAP              
     As Reported     Adjustments     Non-GAAP     As Reported     Adjustments     Non-GAAP  

Revenues:

            

Products

   $ 44,809      $ —        $ 44,809      $ 40,681      $ —        $ 40,681   

Services

     65,894        —          65,894        71,932        —          71,932   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     110,703        —          110,703        112,613        —          112,613   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cost of revenues:

            

Products

     7,845        —          7,845        13,609        —          13,609   

Services

     40,386        —          40,386        38,550        —          38,550   

Amortization of intangible assets

     947        (947     —          1,548        (1,548     —     

Stock-based compensation

     191        (191     —          109        (109     —     

Inventory write-down

     —          —          —          1,752        (1,752     —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total cost of revenues

     49,369        (1,138     48,231        55,568        (3,409     52,159   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     61,334        1,138        62,472        57,045        3,409        60,454   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit percentage

     55.4     1.0     56.4     50.7     3.0     53.7

Operating expenses:

            

Research and development

     30,007        —          30,007        28,449        —          28,449   

Selling and marketing

     11,283        —          11,283        11,860        —          11,860   

General and administrative

     13,664        —          13,664        13,745        —          13,745   

Amortization of intangible assets

     2,512        (2,512     —          2,891        (2,891     —     

Stock-based compensation expense

     2,234        (2,234     —          4,355        (4,355     —     

Earn-outs and change in fair value of earn-outs

     (60     60        —          1,667        (1,667     —     

Professional fees: acquisitions, divestitures, litigation and strategic alternatives

     1,524        (1,524     —          1,445        (1,445     —     

Severance and other restructuring costs

     922        (922     —          2,918        (2,918     —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     62,086        (7,132     54,954        67,330        (13,276     54,054   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income from operations

   $ (752   $ 8,270      $ 7,518      $ (10,285   $ 16,685      $ 6,400   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income from operations percentage

     (0.7 %)      7.4     6.8     (9.1 %)      14.8     5.7

Weighted average common shares outstanding:

            

Basic

     32,636        32,636        32,636        32,554        32,554        32,554   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

     32,636        33,485        33,485        32,554        33,087        33,087   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP operating (loss) income per share:

            

Basic

   $ (0.02   $ 0.25      $ 0.23      $ (0.32   $ 0.52      $ 0.20   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

   $ (0.02   $ 0.25      $ 0.23      $ (0.32   $ 0.51      $ 0.19   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA:

            

Loss from operations

       $ (752       $ (10,285

Depreciation expense

         3,345            3,341   

Amortization of intangible assets

         3,459            4,439   

Stock-based compensation expense

         2,425            4,464   

Earn-outs and changes in fair value

         (60         1,667   

Professional fees: acquisitions, divestitures, etc.

         1,524            1,445   

Inventory write-down

         —              1,752   

Severance and other restructuring

         922            2,918   
      

 

 

       

 

 

 

Adjusted EBITDA

       $ 10,863          $ 9,741   
      

 

 

       

 

 

 

Adjusted EBITDA %

         9.8         8.6

In managing and reviewing our business performance, we exclude a number of items required by U.S. GAAP. Management believes that excluding these items is useful in understanding the trends and managing our operations. We provide these supplemental non-GAAP measures in order to assist the investment community to see SeaChange through the “eyes of management,” and therefore enhance the understanding of SeaChange’s operating performance. Non-GAAP financial measures should be viewed in addition to, not as an alternative to, our reported results prepared in accordance with U.S. GAAP. Our non-GAAP financial measures reflect adjustments based on the following items:

Amortization of Intangible Assets. We incur amortization expense of intangible assets related to various acquisitions that have been made in recent years. These intangible assets are valued at the time of acquisition, are then amortized over a period of several years after the acquisition and generally cannot be changed or influenced by management after the acquisition. We believe that exclusion of these expenses allows comparisons of operating results that are consistent over time for the Company’s newly-acquired and long-held businesses.

 

28


Table of Contents

Stock-based Compensation Expense. We incur expenses related to stock-based compensation included in our U.S. GAAP presentation of cost of revenues, selling and marketing expense, general and administrative expense and research and development expense. Although stock-based compensation is an expense we incur and is viewed as a form of compensation, the expense varies in amount from period to period, and is affected by market forces that are difficult to predict and are not within the control of management, such as the market price and volatility of our shares, risk-free interest rates and the expected term and forfeiture rates of the awards.

Inventory Write-down. We incur inventory write-downs of our legacy product lines as we end the life of certain product lines to focus on selling the new products being developed.

Earn-outs and Change in Fair Value of Earn-outs. Earn-outs and the change in the fair value of the earn-outs are considered by management to be non-recurring expenses to the former shareholders of the businesses we acquire. We also incur expense due to changes in fair value related to contingent consideration that we believe would otherwise impair comparability among periods.

Professional Fees: Acquisitions, Divestitures, Litigation, and Strategic Alternatives. We have excluded the effect of legal and other professional costs associated with our acquisitions, divestitures, litigation and strategic alternatives because the amounts are considered to be significant non-operating expenses.

Severance and Other Restructuring. We incur charges due to the restructuring of our business, including severance charges and facility reductions resulting from our restructuring and streamlining efforts and any changes due to revised estimates, which we generally would not have otherwise incurred in the periods presented as part of our continuing operations. We also incurred charges for the hiring and appointment of the Chief Executive Officer.

Depreciation Expense. We incur depreciation expense related to capital assets purchased to support the ongoing operations of the business. These assets are recorded at cost and are depreciated using the straight-line method over the useful life of the asset. Purchases of such assets may vary significantly from period to period and without any correlation to underlying operating performance. Management believes that exclusion of depreciation expense allows comparisons of operating results that are consistent across past, present and future periods.

Off-Balance Sheet Arrangements

We do not have any relationships with unconsolidated entities or financial partnerships, such as entities often referred to as structured finance or special purpose entities, which would have been established for the purpose of facilitating off-balance sheet arrangements. As such, we are not exposed to any financing, liquidity, market or credit risk that could arise if we had engaged in such relationships.

Liquidity and Capital Resources

The following table includes key line items of our consolidated statements of cash flows:

 

     Nine Months Ended     Increase/  
     October 31,     (Decrease)  
     2013     2012     $ Amount  
     (Amounts in thousands)  

Total cash provided by (used in) operating activities

   $ 5,394      $ (2,676   $ 8,070   

Total cash provided by investing activities

     1,084        12,257        (11,173

Total cash provided by (used in) financing activities

     1,037        (4,938     5,975   

Effect of exchange rate changes on cash

     (129     (170     41   
  

 

 

   

 

 

   

 

 

 

Net increase in cash and cash equivalents

   $ 7,386      $ 4,473      $ 2,913   
  

 

 

   

 

 

   

 

 

 

Historically, we have financed our operations and capital expenditures primarily with cash on-hand. Cash, cash equivalents, restricted cash, and marketable securities increased from $120.9 million at January 31, 2013 to $126.4 million at October 31, 2013. The increase in our cash and marketable securities of $5.5 million was primarily due to non-cash adjustments to net loss such as depreciation, amortization and stock-based compensation expenses of $10.0 million, the release of $4.0 million held in escrow related to the sale of our media services business and the proceeds from the sale of our equity investments of $1.1 million. These increases were partially offset by a use of cash from our net losses of $0.7 million, changes in operating assets and liabilities of $3.2 million, capital expenditures of $1.8 million and earn-out payments of $4.0 million.

 

29


Table of Contents

We believe that existing funds combined with available borrowings under our demand note payable and cash provided by future operating activities are adequate to satisfy our working capital, potential acquisitions, capital expenditure requirements and other contractual obligations for the foreseeable future, including at least the next 12 months.

Operating Activities

Below are key line items affecting cash from operating activities:

 

     Nine Months Ended     Increase/  
     October 31,     (Decrease)  
     2013     2012     $ Amount  
     (Amounts in thousands)  

Net loss from continuing operations

   $ (879   $ (8,722   $ 7,843   

Adjustments to reconcile net loss to cash provided by (used in) operating activities from continuing operations

     9,959        13,692        (3,733
  

 

 

   

 

 

   

 

 

 

Net loss including adjustments

     9,080        4,970        4,110   

Decrease in accounts receivable

     2,117        1,089        1,028   

Decrease (increase) in prepaid expenses and other current assets

     6,412        (2,484     8,896   

(Decrease) increase in accrued expenses

     (1,514     595        (2,109

Decrease in customer deposits

     (4,143     (1,733     (2,410

Decrease in deferred revenues

     (3,964     (6,389     2,425   

All other - net

     (1,850     559        (2,409
  

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) operating activities from continuing operations

     6,138        (3,393     9,531   

Net cash (used in) provided by operating activities from discontinued operations

     (744     717        (1,461
  

 

 

   

 

 

   

 

 

 
   $ 5,394      $ (2,676   $ 8,070   
  

 

 

   

 

 

   

 

 

 

We generated net cash from continuing operating activities of $6.1 million for the nine months ended October 31, 2013. This cash provided by operating activities was primarily the result of our net loss including adjustments, which provided cash of $9.1 million, a decrease in prepaid expenses and other current assets of $6.4 million, primarily due to tax refunds in fiscal 2014 and a decrease in accounts receivable of $2.1 million due to the timing of customer invoicing and payments. These amounts were partially offset by a $4.1 million decrease in customer deposits due to the fulfillment of customers’ orders in the second quarter of fiscal 2014, a $1.5 million decrease in accrued expenses, primarily related to severance payments and a $4.0 million decrease in deferred revenue resulting from revenue recognized from our annual post warranty contracts that were renewed in January 2013 with our customers. Other uses of cash from continuing operating activities of $1.9 million is primarily due to a reduction of accounts payable, due to the timing of payment to our vendors.

Investing Activities

Cash flows from investing activities are as follows:

 

     Nine Months Ended     Increase/  
     October 31,     (Decrease)  
     2013     2012     $ Amount  
     (Amounts in thousands)  

Purchases of property and equipment

   $ (1,834   $ (2,423   $ 589   

Purchases of marketable securities

     (6,911     (12,110     5,199   

Proceeds from sale and maturity of marketable securities

     8,698        11,205        (2,507

Additional proceeds from sale of equity investment

     1,128        814        314   

Acquisition of businesses and payment of contingent consideration, net of cash acquired

     (4,018     (7,866     3,848   

Change in restricted cash

     (1     (923     922   

Proceeds from sale of plant and equipment

     22        —          22   
  

 

 

   

 

 

   

 

 

 

Net cash used in investing activities from continuing operations

     (2,916     (11,303     8,387   

Net cash provided by investing activities from discontinued operations

     4,000        23,560        (19,560
  

 

 

   

 

 

   

 

 

 
   $ 1,084      $ 12,257      $ (11,173
  

 

 

   

 

 

   

 

 

 

 

30


Table of Contents

We used $2.9 million of cash from investing activities from continuing operations primarily related to the purchase of capital assets of $1.8 million due to the purchase of computer and research and development equipment and $4.0 million of earn-out payments to the former shareholders of our business acquisitions. These cash outlays were offset by $1.1 million of proceeds from the sale of our equity investments during fiscal 2014 and $1.8 million of net proceeds related to the sale of marketable securities. Cash provided by investing activities from discontinued operations included the receipt of $4.0 million in fiscal 2014 that was previously held in escrow and that was related to the sale of our media services business in fiscal 2013.

Financing Activities

Cash flows from financing activities are as follows:

 

     Nine Months Ended     Increase/  
     October 31,     (Decrease)  
     2013      2012     $ Amount  
     (Amounts in thousands)  

Repurchases of our common stock

   $ —         $ (6,078   $ 6,078   

Proceeds from issuance of common stock relating to stock option exercises

     1,037         1,140        (103
  

 

 

    

 

 

   

 

 

 
   $ 1,037       $ (4,938   $ 5,975   
  

 

 

    

 

 

   

 

 

 

We generated $1.0 million in cash from our financing activities from continuing operations which is a result of the issuance of common stock for the exercise of employee stock options through October 31, 2013.

Effect of exchange rate changes decreased cash and cash equivalents by $0.1 million for the nine months ended October 31, 2013, due to the translation of European subsidiaries cash balances, which use the Euro as their functional currency, to U.S. dollars.

On November 25, 2013, effective November 28, 2013, we renewed our letter agreement with JP Morgan for a demand discretionary line of credit and a Demand Promissory Note in the aggregate amount of $20.0 million (the “Line of Credit”). Borrowings under the Line of Credit will be used to finance working capital needs and for general corporate purposes. The Line of Credit expires on November 27, 2014. We currently do not have any borrowings nor do we have any financial covenants under this line.

We are occasionally required to post customer performance bonds, issued by a financial institution, to secure certain sales contracts. Customer performance bonds generally authorize the financial institution to make a payment to the beneficiary upon the satisfaction of a certain event or the failure to satisfy an obligation. The customer performance bonds are generally posted for one-year terms and are usually automatically renewed upon maturity until such time as we have satisfied the commitment secured by the customer performance bond. We are obligated to reimburse the issuer only if the beneficiary collects on the customer performance bonds. As of October 31, 2013, we had a customer performance bond outstanding totaling $0.9 million which was previously secured under the RBS Citizens line of credit. We are holding $0.9 million in restricted cash with RBS Citizens on our consolidated balance sheet as of October 31, 2013 to cover the outstanding customer performance bonds which will be released during the fourth quarter of fiscal 2014 upon satisfaction of the commitment secured by the performance bonds.

We believe that existing funds combined with available borrowings under the line of credit and cash provided by future operating activities are adequate to satisfy our working capital, potential acquisitions and capital expenditure requirements and other contractual obligations for the foreseeable future, including at least the next 12 months. However, if our expectations are incorrect, we may need to raise additional funds to fund our operations, to take advantage of unanticipated strategic opportunities or to strengthen our financial position.

In addition, we actively review potential acquisitions that would complement our existing product offerings, enhance our technical capabilities or expand our marketing and sales presence. Any future transaction of this nature could require potentially significant amounts of capital or could require us to issue our stock and dilute existing stockholders. If adequate funds are not available, or are not available on acceptable terms, we may not be able to take advantage of market opportunities, to develop new products or to otherwise respond to competitive pressures.

 

31


Table of Contents

On September 4, 2013, our Board of Directors authorized the repurchase of up to $25.0 million of our common stock, par value $0.01 per share, through a share repurchase program. The repurchase program terminates January 31, 2015. Under the program, management is authorized to repurchase shares through Rule 10b5-1 plans, open market purchases, privately negotiated transactions, block purchases or otherwise in accordance with applicable federal securities laws, including Rule 10b-18 of the Securities Exchange Act of 1934. This share repurchase program does not obligate us to acquire any specific number of shares and may be suspended or discontinued at any time. All repurchases are expected to be funded from our current cash and investment balances. The timing and amount of shares to be repurchased will be based on market conditions and other factors, including price, corporate and regulatory requirements, and alternative investment opportunities. We did not purchase any shares of our common stock under this program as of October 31, 2013.

Effects of Inflation

Management believes that financial results have not been significantly impacted by inflation and price changes in materials we use in manufacturing our products.

Contractual Obligations

Other than a decrease during the first nine months of fiscal 2014 in our prospective obligations to make earnout payments, there have been no significant changes to our contractual obligations outside the ordinary course of business since January 31, 2013. Refer to our Form 10-K for the fiscal year ended January 31, 2013 for additional information regarding our contractual obligations.

Critical Accounting Policies and Significant Judgment and Estimates

The accounting and financial reporting policies of SeaChange are in conformity with U.S. GAAP, which requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue, expenses and disclosure of contingent assets and liabilities. We evaluate our estimates on an on-going basis, including those related to revenue recognition, allowance for doubtful accounts, acquired intangible assets and goodwill, stock-based compensation, impairment of long-lived assets and accounting for income taxes. Our estimates are based on historical experience and on various other assumptions that are believed to be reasonable under the circumstances. Actual results may differ from these estimates.

Besides the annual impairment test of our indefinite-lived assets, there have been no significant changes in our critical accounting policies during the nine months ended October 31, 2013, as compared to those disclosed in our fiscal 2013 Form 10-K.

Goodwill and Other Indefinite-lived Intangible Assets

In connection with acquisitions of operating entities, we recognize the excess of the purchase price over the fair value of the net assets acquired as goodwill. Goodwill, and trade names that we hold related to our acquisition of VividLogic, Inc. in fiscal 2011 (“indefinite-lived intangible assets”) are not amortized, but are evaluated for impairment annually in our third quarter beginning August 1st. Indefinite-lived intangible assets may be tested for impairment on an interim basis, in addition to the annual evaluation, if an event occurs or circumstances change which would more likely than not reduce the fair value of the Company below its carrying amount.

The process of evaluating indefinite-lived intangible assets for impairment requires several judgments and assumptions to be made to determine the fair value of the Company, including the method used to determine fair value, discount rates, expected levels of cash flows, revenues and earnings, and the selection of comparable companies used to develop market-based assumptions. We may employ three generally accepted approaches for valuing businesses: the market approach, the income approach, and the asset-based (cost) approach to arrive at the fair value. We chose to use the market approach and the income approach in our testing for fiscal 2014. In calculating the fair value, we derived the standalone projected five year cash flows for the Company. This process started with the projected cash flows which were discounted. The choice of which approach and methods to use in a particular situation depends on the facts and circumstances.

We determined that based on “Step 1” of our annual impairment test, the fair value of the Company’s indefinite-lived intangible assets balance exceeded their carrying value. In aggregate, there was excess fair value over the carrying value of the net assets ranging from $176.0 to $207.3 million. The ranges of fair value over and above the carrying value calculated by the Company as of August 1, 2013 ranged from 235.2% to 277.1%.

 

32


Table of Contents

Key data points included in the calculation of market capitalization of $388.4 million were as follows:

 

    Shares outstanding as of August 1, 2013 were 32,583,741; and

 

    $11.92 closing price as of August 1, 2013.

Accordingly, since no impairment indicator existed as of August 1, 2013, our annual impairment test date, and the implied fair value of our indefinite-lived intangible assets exceeded the carrying value, we determined that these indefinite-lived intangible assets were appropriately stated as of August 1, 2013.

To validate our conclusions and determine the reasonableness of our annual impairment test, we performed the following:

 

    Reconciled our estimated enterprise value to market capitalization comparing the calculated fair value to our market capitalization as of August 1, 2013, our annual impairment test date. Our implied fair value increased between $121.5 million and $116.9 million when comparing August 1, 2013 and August 1, 2012;

 

    Prepared a fair value calculation using two market approach methodologies (the guideline public companies method and the guideline transaction method) and one income approach methodology (discounted cash flow method);

 

    Reviewed our historical operating performance for the current fiscal year;

 

    Performed a sensitivity analysis on key assumptions such as weighted-average cost of capital and terminal growth rates; and

 

    Reviewed market participant assumptions.

We used two generally accepted approaches to determine the value the Company: the market approach and the income approach. The market approach provides value indications through a comparison with guideline public companies or guideline transactions. The valuation multiple is an expression of what investors believe to be a reasonable valuation relative to a measure of financial information such as revenues, earnings or cash flows. The income approach provides value indications through an analysis of its projected earnings, discounted to present value. We employed a weighted-average cost of capital rate. The estimated weighted-average cost of capital was based on the risk-free interest rate and other factors such as equity risk premiums and the ratio of total debt to equity capital. In performing the annual impairment tests, we took steps to ensure appropriate and reasonable cash flow projections and assumptions were used. The discount rate used to estimate future cash flows was 14.6%.

Our projections for the next five years included increased revenue and operating expenses, in line with the expected revenue growth over the next five years based on current market and economic conditions and our historical knowledge. Historical growth rates served as only one input to the projected future growth used in the indefinite-lived intangible assets impairment analysis. These historical growth rates were adjusted based on other inputs regarding anticipated customer contracts. The forecasts have incorporated any changes to the revenue and operating expense resulting from the second quarter of fiscal 2014. We estimated the operating expenses based on a rate consistent with the current experience and estimated revenue growth over the next five years. A failure to execute as forecasted over the next five years could have an adverse effect on our annual impairment test. Future adverse changes in market conditions or poor operating results of the Company could result in losses, thereby possibly requiring an impairment charge in the future.

The table below shows the amount of indefinite-lived intangible assets relating to continued operations as of October 31, 2013:

 

                   Total  
                   Indefinite-Lived  
     Goodwill      Tradenames      Assets  
     (Amounts in thousands)         

Balance at January 31, 2013

   $ 45,103       $ 200       $ 45,303   

Cumulative translation adjustment

     340         —           340   
  

 

 

    

 

 

    

 

 

 

Balance at October 31, 2013

   $ 45,443       $ 200       $ 45,643   
  

 

 

    

 

 

    

 

 

 

 

33


Table of Contents

We also monitor economic, legal and other factors as a whole between annual impairment tests to ensure that there are no indicators that make it more likely than not that there has been a decline in our fair value below our carrying value. Specifically, we monitor industry trends, our market capitalization, recent and forecasted financial performance and the timing and nature of any restructuring activities. We do not believe that there are any indicators of impairment as of October 31, 2013. If these estimates or the related assumptions change, we may be required to record non-cash impairment charges for these assets in the future.

Recent Accounting Standard Updates

We consider the applicability and impact of all ASUs. ASUs not listed below were assessed and determined to be either not applicable or are expected to have minimal impact on our consolidated financial position or results of operations.

Impact of Recently Adopted Accounting Guidance

Indefinite-Lived Intangible Assets

In July 2012, the FASB issued ASU 2012-02, “Intangibles – Goodwill and Other: Testing Indefinite-Lived Intangible Assets for Impairment,” which amends previous guidance on the annual and interim testing of indefinite-lived intangible assets for impairment. The guidance became effective at the beginning of our 2014 fiscal year, although early adoption was permitted. The update provides entities with the option of first assessing qualitative factors to determine whether it is more than likely than not that the fair value of an indefinite-lived intangible asset is less than its carrying amount. If it is determined, on the basis of qualitative factors, that the fair value of the indefinite-lived intangible asset is more likely than not less than the carrying amount, a quantitative impairment test would still be required. Currently, the only indefinite-lived intangible assets that we hold are goodwill and trade names. We perform annual impairment tests on these indefinite-lived assets during our third quarter and as of August 1st of each fiscal year. The adoption of this update did not have a significant impact on the annual testing of our indefinite-lived assets during the third quarter of fiscal 2014 and therefore no impact to the consolidated financial statements.

Income Taxes

In July 2013, the FASB issued ASU 2013-11, “Income Taxes (Topic 740) – Presentation of an Unrecognized Tax Benefit When a Net Operating Loss Carryforward, a Similar Tax Loss, or a Tax Credit Carryforward Exists,” which provides guidance on financial statement presentation of an unrecognized tax benefit when a net operating loss carryforward, a similar tax loss or a tax credit carryforward exists. This update requires us to present an unrecognized tax benefit, or a portion of an unrecognized tax benefit, in the financial statements as a reduction to a deferred tax asset for a net operating loss carryforward, a similar tax loss or a tax credit carryforward. The new guidance will be effective prospectively for us beginning February 1, 2014. Early adoption is permitted. The adoption of ASU 2013-11 will not have an impact on our consolidated financial statements, as we currently apply the methodology prescribed by ASU 2013-11.

Recent Accounting Guidance Not Yet Effective

Release of Cumulative Translation Adjustment into Net Income

In March 2013, the FASB issued ASU 2013-05, “Foreign Currency Matter (Topic 830) – Parent’s Accounting for the Cumulative Translation Adjustment upon Derecognition of Certain Subsidiaries or Groups of Assets within a Foreign Entity or of an Investment in a Foreign Entity,” which amends previous guidance related to overall consolidation rules and rules related to the translation of financial statements. ASU 2013-05 requires that the parent release any related cumulative translation adjustment into net income only if the sale or transfer results in the complete or substantially complete liquidation of the foreign entity in which the subsidiary or group of assets had resided. The new guidance will be effective prospectively for us beginning February 1, 2014. Early adoption is permitted. We do not anticipate material impacts on our financial statements upon adoption.

 

34


Table of Contents

ITEM 3. Quantitative and Qualitative Disclosures About Market Risk

Foreign Currency Exchange Risk

We face exposure to financial market risks, including adverse movements in foreign currency exchange rates and changes in interest rates. These exposures may change over time as business practices evolve and could have a material adverse impact on our financial results. Our foreign currency exchange exposure is primarily associated with product sales arrangements or settlement of intercompany payables and receivables among subsidiaries and its parent company, and/or investment/equity contingency considerations denominated in the local currency where the functional currency of the foreign subsidiary is the U.S. dollar.

Substantially all of our international product sales are payable in U.S. Dollars. In the case of our operations in the Netherlands, product sales are generally payable in local currencies, providing a natural hedge for receipts and local payments. In light of the high proportion of our international businesses, we expect the risk of any adverse movements in foreign currency exchange rates could have an impact on our translated results within the consolidated statements of operations and comprehensive income (loss) and the consolidated balance sheets. For the first nine months of fiscal 2014, we generated a foreign currency translation gain of $0.5 million, which increased the equity section of our consolidated balance sheet over the prior year.

All foreign currency gains and losses are included in other expenses, net, in the accompanying consolidated statements of operations and comprehensive income (loss). For the three and nine months ended October 31, 2013, we recorded $0.1 million and $0.7 million, respectively, in losses due to the change in exchange rates between the U.S. Dollar and foreign currencies.

Interest Rate Risk

Exposure to market risk for changes in interest rates relates primarily to our investment portfolio of marketable debt securities of various issuers, types and maturities and to our borrowings under our bank line of credit facility. We do not use interest rate related derivative instruments in our investment portfolio, and our investment portfolio only includes highly liquid instruments. Our cash and marketable securities include cash equivalents, which we consider to be investments purchased with original maturities of three months or less. There is risk that losses could be incurred if we were to sell any of our securities prior to stated maturity. Given the short maturities and investment grade quality of the portfolio holdings at October 31, 2013, a sharp change in interest rates should not have a material adverse impact on the fair value of our investment portfolio. Additionally, our long term marketable investments, which are carried at market value, have fixed interest rates, and therefore are subject to changes in fair value.

ITEM 4. Controls and Procedures

(a) Evaluation of disclosure controls and procedures. We evaluated the effectiveness of our disclosure controls and procedures, as defined in Rule 13a-15(e) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), as of the end of the period covered by this Form 10-Q. Raghu Rau, our Chief Executive Officer, and Anthony C. Dias, our Chief Financial Officer, reviewed and participated in this evaluation. Based upon that evaluation, Messrs. Rau and Dias concluded that our disclosure controls and procedures were effective as of the end of the period covered by this report and as of the date of the evaluation.

(b) Changes in internal control over financial reporting. As a result of the evaluation completed by us, and in which Messrs. Rau and Dias participated, we have concluded that there were no changes during the fiscal quarter ended October 31, 2013 in our internal control over financial reporting, which have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

 

35


Table of Contents

PART II. OTHER INFORMATION

ITEM 1. Legal Proceedings

In July 2009, ARRIS filed a contempt motion in the U.S. District Court for the District of Delaware (“the Court”) against SeaChange International relating to U.S. Patent No 5,805,804 (the “ ‘804 patent”), a patent in which ARRIS has an ownership interest. On August 3, 2009, SeaChange filed a complaint seeking a declaratory judgment from the Court that its products do not infringe the ‘804 patent and asserting certain equitable defenses. In June 2010, the Court entered an Order staying the declaratory judgment action pending resolution of the contempt proceeding. On October 9, 2012, the Court denied the ARRIS motion of contempt, concluding that the record did not contain clear and convincing evidence to support a contempt finding that SeaChange’s modified ITV system infringes the ARRIS patent. On October 10, 2013, the Court of Appeals for the Federal circuit affirmed the U.S. District Court’s decision.

We enter into agreements in the ordinary course of business with customers, resellers, distributors, integrators and suppliers. Most of these agreements require us to defend and/or indemnify the other party against intellectual property infringement claims brought by a third party with respect to our products. From time to time, we also indemnify customers and business partners for damages, losses and liabilities they may suffer or incur relating to personal injury, personal property damage, product liability, and environmental claims relating to the use of our products and services or resulting from the acts or omissions of us, our employees, authorized agents or subcontractors. For example, SeaChange has received requests from several of its customers for indemnification of patent litigation claims. Management cannot reasonably estimate any potential losses, but these claims could result in material liability for us.

ITEM 1A. Risk Factors

In addition to the other information set forth in this Form 10-Q, you should carefully consider the risk factors discussed in Part I, “Item 1A. Risk Factors” in our Form 10-K for the fiscal year ended January 31, 2013, which could materially affect our business, financial condition or future results. The risks described in our Form 10-K are not the only risks that we face. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition or future results.

ITEM 2. Unregistered Sales of Equity Securities and Use of Proceeds

Stock Repurchase Program

On September 4, 2013, our Board of Directors authorized the repurchase of up to $25.0 million of our common stock, par value $0.01 per share, through a share repurchase program. The repurchase program terminates January 31, 2015. Under the program, management is authorized to repurchase shares through Rule 10b5-1 plans, open market purchases, privately negotiated transactions, block purchases or otherwise in accordance with applicable federal securities laws, including Rule 10b-18 of the Securities Exchange Act of 1934. This share repurchase program does not obligate us to acquire any specific number of shares and may be suspended or discontinued at any time. All repurchases are expected to be funded from our current cash and investment balances. The timing and amount of shares to be repurchased will be based on market conditions and other factors, including price, corporate and regulatory requirements, and alternative investment opportunities. Any shares repurchased by us under the share repurchase program will reduce the number of shares outstanding. As of October 31, 2013, we have not purchased any shares of our common stock under this program.

ITEM 6. Exhibits

 

(a) Exhibits

See the Exhibit Index following the signature page to this Form 10-Q.

 

 

36


Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, SeaChange International, Inc. has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

Dated: December 6, 2013

 

SEACHANGE INTERNATIONAL, INC.
by:  

/s/ ANTHONY C. DIAS

  Anthony C. Dias
 

Chief Financial Officer,

Senior Vice President, Finance and

Administration and Treasurer

 

37


Table of Contents

Index to Exhibits

 

No.

  

Description

  31.1    Certification Pursuant to Rule 13a-14(a) of the Exchange Act, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith).
  31.2    Certification Pursuant to Rule 13a-14(a) of the Exchange Act, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith).
  32.1    Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (furnished herewith).
  32.2    Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (furnished herewith).
101.INS    XBRL Instance Document
101.SCH    XBRL Taxonomy Extension Schema
101.CAL    XBRL Taxonomy Extension Calculation Linkbase
101.DEF    XBRL Taxonomy Extension Definition Linkbase
101.LAB    XBRL Taxonomy Extension Label Linkbase
101.PRE    XBRL Taxonomy Extension Presentation Linkbase

 

38