x |
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF
1934
|
o |
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF
1934
|
Delaware
|
02-0377419
|
|
(State
or other jurisdiction
of
incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
4
Townsend West, Suite 17, Nashua, NH
|
03063
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
PAGE
|
|||
PART
I
|
FINANCIAL
INFORMATION
|
||
Item
1
|
Consolidated
Financial Statements
|
||
Consolidated
Balance Sheets as of March 31, 2006 (unaudited)
and December 31, 2005
|
4
|
||
|
|
||
Consolidated
Statements of Operations for the three
month periods ended March 31, 2006 and
2005 (unaudited)
|
5
|
||
Consolidated
Statements of Cash Flows for the three month
periods ended March 31, 2006 and 2005 (unaudited)
|
6
|
||
|
|
||
Notes
to Consolidated Financial Statements (unaudited)
|
7-10
|
||
Item
2
|
Management’s
Discussion and Analysis of Financial
Condition and Results of Operations
|
11-16
|
|
Item
3
|
Quantitative
and Qualitative Disclosures about Market Risk
|
|
16
|
Item
4
|
Controls
and Procedures
|
16
|
|
PART
II
|
OTHER
INFORMATION
|
||
Item
1
|
Legal
Proceedings
|
17
|
|
Item
5
|
Other Information |
17
|
|
Item
6
|
Exhibits
|
17
|
|
Signatures
|
18
|
March
31,
2006
|
December
31,
2005
|
||||||
Assets
|
(unaudited)
|
||||||
Current
assets:
|
|||||||
Cash
and cash equivalents
|
$
|
3,233,402
|
$
|
4,604,863
|
|||
Trade
accounts receivable, net of allowance for doubtful
|
|||||||
accounts
of $463,000 in 2006 and $450,000 in 2005
|
2,814,555
|
3,958,392
|
|||||
Inventory
|
3,097,089
|
2,517,467
|
|||||
Prepaid
and other current assets
|
274,111
|
176,133
|
|||||
Total
current assets
|
9,419,157
|
11,256,855
|
|||||
Property
and equipment:
|
|||||||
Equipment
|
3,140,901
|
3,038,344
|
|||||
Leasehold
improvements
|
120,012
|
120,012
|
|||||
Furniture
and fixtures
|
149,803
|
149,803
|
|||||
3,410,716
|
3,308,159
|
||||||
Less
accumulated depreciation and amortization
|
1,691,121
|
1,523,724
|
|||||
Net
property and equipment
|
1,719,595
|
1,784,435
|
|||||
Other
assets:
|
|||||||
Patents,
net of accumulated amortization
|
204,988
|
224,519
|
|||||
Technology
intangibles, net of accumulated amortization
|
4,193,987
|
4,348,008
|
|||||
Tradename,
distribution agreements and other,
|
|||||||
net
of accumulated amortization
|
342,450
|
398,733
|
|||||
Goodwill
|
43,515,285
|
43,515,285
|
|||||
Total
other assets
|
48,256,710
|
48,486,545
|
|||||
Total
assets
|
$
|
59,395,462
|
$
|
61,527,835
|
|||
Liabilities
and Stockholders' Equity
|
|||||||
Current
liabilities:
|
|||||||
Accounts
payable
|
$
|
4,546,868
|
$
|
4,250,574
|
|||
Accrued
interest
|
55,169
|
48,167
|
|||||
Accrued
salaries and other expenses
|
1,256,949
|
1,868,736
|
|||||
Deferred
revenue
|
679,002
|
499,279
|
|||||
Current
maturities of note payable
|
1,500,000
|
1,500,000
|
|||||
Total
current liabilities
|
8,037,988
|
8,166,756
|
|||||
Loans
payable to related party
|
258,906
|
258,906
|
|||||
Note
payable, less current maturities
|
—
|
375,000
|
|||||
Total
liabilities
|
8,296,894
|
8,800,662
|
|||||
Commitments
and contingencies
|
|||||||
Stockholders'
equity:
|
|||||||
Preferred
stock, $ .01 par value: authorized
|
|||||||
1,000,000
shares; issued and outstanding
|
|||||||
6,374
in 2006 and 2005, with an aggregate liquidation value
|
|||||||
of
$1,739,000 in 2006 and 2005, plus 7% annual dividend
|
64
|
64
|
|||||
Common
stock, $ .01 par value: authorized
|
|||||||
50,000,000
shares; issued 36,931,262 shares in 2006 and
|
|||||||
2005;
outstanding 36,863,386 shares in 2006 and 2005
|
369,312
|
369,312
|
|||||
Additional
paid-in capital
|
130,758,719
|
130,781,430
|
|||||
Accumulated
deficit
|
(79,079,263
|
)
|
(77,473,369
|
)
|
|||
Treasury
stock at cost (67,876 common shares)
|
(950,264
|
)
|
(950,264
|
)
|
|||
Total
stockholders' equity
|
51,098,568
|
52,727,173
|
|||||
Total
liabilities and stockholders’
equity
|
$
|
59,395,462
|
$
|
61,527,835
|
Three
Months Ended
|
Three
Months Ended
|
||||||
March
31, 2006
|
March
31, 2005
|
||||||
Sales
|
$
|
4,373,650
|
$
|
6,007,607
|
|||
Cost
of sales
|
918,879
|
1,273,573
|
|||||
Gross
margin
|
3,454,771
|
4,734,034
|
|||||
Operating
expenses:
|
|||||||
Engineering
and product development
|
1,319,198
|
1,016,048
|
|||||
General
and administrative
|
1,749,053
|
1,222,208
|
|||||
Marketing
and sales
|
1,985,687
|
1,750,966
|
|||||
Total
operating expenses
|
5,053,938
|
3,989,222
|
|||||
Income
(loss) from operations
|
(1,599,167
|
)
|
744,812
|
||||
Interest
expense - net
|
6,727
|
32,883
|
|||||
Net
income (loss) before provision for income taxes
|
(1,605,894
|
)
|
711,929
|
||||
Provision
for income taxes
|
—
|
70,000
|
|||||
Net
income (loss)
|
(1,605,894
|
)
|
641,929
|
||||
Preferred
dividend
|
30,432
|
30,432
|
|||||
Net
income (loss) attributable to common stockholders
|
$
|
(1,636,326
|
)
|
$
|
611,497
|
||
Net
income (loss) per share:
|
|||||||
Basic
and Diluted
|
$
|
(0.04
|
)
|
$
|
0.02
|
||
Weighted
average number of shares used in
|
|||||||
computing
income (loss) per share:
|
|||||||
Basic
|
36,863,386
|
36,384,185
|
|||||
Diluted
|
36,863,386
|
38,754,414
|
Three
Months Ended
|
|
Three
Months Ended
|
|
||||
|
|
March
31, 2006
|
|
March
31, 2005
|
|||
Cash
flows from operating activities:
|
|||||||
Net
income (loss)
|
$
|
(1,605,894
|
)
|
$
|
641,929
|
||
Adjustments
to reconcile net income (loss)
|
|||||||
to
net cash used for operating activities:
|
|||||||
Depreciation
|
167,397
|
112,948
|
|||||
Amortization
|
229,835
|
263,085
|
|||||
Stock
based compensation
|
7,721 |
—
|
|||||
Changes
in operating assets and liabilities:
|
|||||||
Trade
accounts receivable
|
1,143,837
|
(710,942
|
)
|
||||
Inventory
|
(579,622
|
)
|
(37,265
|
)
|
|||
Prepaid
and other current assets
|
(97,978
|
)
|
(38,946
|
)
|
|||
Accounts
payable
|
296,294
|
71,205
|
|||||
Accrued
interest
|
7,002
|
(617,758
|
)
|
||||
Accrued
salaries and other expenses
|
(642,219
|
)
|
87,022
|
||||
Deferred
revenue
|
179,723
|
(31,731
|
)
|
||||
Net
cash used for operating activities
|
(893,904
|
)
|
(260,453
|
)
|
|||
Cash
flows from investing activities:
|
|||||||
Additions
to property and equipment
|
(102,557
|
)
|
(275,241
|
)
|
|||
Net
cash used for investing activities
|
(102,557
|
)
|
(275,241
|
)
|
|||
Cash
flows from financing activities:
|
|||||||
Issuance
of common stock for cash
|
—
|
119,265
|
|||||
Payment
of note payable
|
(375,000
|
)
|
(375,000
|
)
|
|||
Net
cash used for financing activities
|
(375,000
|
)
|
(255,735
|
)
|
|||
Decrease
in cash and equivalents
|
(1,371,461
|
)
|
(791,429
|
)
|
|||
Cash
and equivalents, beginning of period
|
4,604,863
|
8,008,163
|
|||||
Cash
and equivalents, end of period
|
$
|
3,233,402
|
$
|
7,216,734
|
|||
Supplemental
disclosure of cash flow information:
|
|||||||
Interest
paid
|
$
|
37,654
|
$
|
617,834
|
|||
Non-cash
items from investing and financing activities:
|
|||||||
Accrued
dividends on convertible preferred stock
|
$
|
30,432
|
$
|
30,432
|
(1) |
Significant
Accounting Policies and Basis of
Presentation
|
(2) |
Convertible
Loan Payable to Related
Party
|
(3) |
Acquisition
of Qualia Computing, Inc.
|
(4) |
Stock-Based
Compensation
|
(4) |
Stock-Based
Compensation
(continued)
|
|
2005
|
|||
Net
income attributable to common
|
||||
stockholders,
as reported
|
$
|
611,497
|
||
Deduct:
Total stock-based
|
||||
employee
compensation
|
||||
determined
under the fair value
|
||||
method
for all awards
|
(415,689
|
)
|
||
Pro
forma net income
|
$
|
195,808
|
||
Basic
and diluted income per share
|
||||
As
reported
|
$
|
.02
|
||
Pro
forma
|
$
|
.01
|
(5) |
Intellectual
Property
|
(6) |
Subsequent
Events
|
Product
Type
|
2005
Q1 |
2006
Q1 |
|||||
Units
|
|
|
|||||
Digital
Servers
|
33
|
54
|
|||||
Additional
Device System Licenses
|
14
|
17
|
|||||
Total
Digital
|
47
|
71
|
|||||
|
|||||||
SL700
/500 /400 /402
|
25
|
4
|
|||||
SL300/200
|
33
|
22
|
|||||
TotalLook
|
—
|
7
|
|||||
ClickCAD
|
18
|
6
|
|||||
ClickCAD
Procedure Keys
|
9
|
22
|
|||||
|
|||||||
Excludes
Radiologists review stations and medical digitizers.
|
|||||||
|
|||||||
Sales
|
|||||||
Digital
Servers
|
1,140,350
|
1,689,160
|
|||||
Additional
Device System Licenses
|
217,250
|
274,900
|
|||||
Total
Digital
|
$
|
1,357,600
|
$
|
1,964,060
|
|||
|
|||||||
SL700
/500 /400 /402
|
2,054,985
|
276,860
|
|||||
SL300/200
|
1,523,785
|
1,056,782
|
|||||
TotalLook
|
—
|
183,505
|
|||||
ClickCAD
|
111,200
|
102,500
|
|||||
Viewers
/ Options
|
333,362
|
140,260
|
|||||
Total
Analog
|
$
|
4,023,332
|
$
|
1,759,907
|
|||
|
|||||||
Digitizers
|
158,652
|
—
|
|||||
Supplies
& Services
|
468,023
|
649,683
|
|||||
|
|||||||
Total
Sales
|
$
|
6,007,607
|
$
|
4,373,650
|
Contractual
Obligations
|
Payments
due by period
|
|||||||||||||||
|
Total
|
Less
than 1
year |
1-3
years
|
3-5
years
|
More
than
5 years |
|||||||||||
Long-Term
Debt Obligations
|
$
|
1,758,906
|
$
|
1,500,000
|
$
|
258,906
|
$
|
—
|
$
|
—
|
||||||
Lease
Obligations
|
$
|
2,256,985
|
$
|
385,090
|
$
|
1,385,455
|
$
|
486,440
|
$
|
—
|
||||||
Interest
Obligation*
|
$
|
99,069
|
$
|
99,069
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||
Total
Contractual Obligations
|
$
|
4,114,960
|
$
|
1,984,159
|
$
|
1,644,361
|
$
|
486,440
|
$
|
—
|
Exhibit
No.
|
Description
|
3
|
Amended
By-Laws
|
10.1
|
Addendum
No. 18, to the Revolving Loan and Security Agreement, and Convertible
Revolving Credit Promissory Note between Robert Howard and the
Company dated October 26, 1987.
|
11
|
Earnings
per Share Calculation
|
31.1
|
Certification
of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002.
|
31.2
|
Certification
of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002.
|
32.1
|
Certification
of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley
Act of 2002.
|
32.2
|
Certification
of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley
Act of 2002.
|
iCAD,
Inc.
|
||
|
||
|
(Registrant)
|
|
Date: May 10, 2006 | By: | /s/ W. Scott Parr |
W. Scott Parr |
||
President, Chief Executive Officer, | ||
Director |
Date: May 10, 2006 | By: | /s/ Annette L. Heroux |
Annette L. Heroux |
||
Vice President of Finance, | ||
Chief Financial Officer |