(Mark One)
|
|||
|
Quarterly Report Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
for the Quarterly Period Ended September 30, 2016
|
||
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 001-14785
|
GSE Systems, Inc.
|
(Exact name of registrant as specified in its charter)
|
Delaware
|
52-1868008
|
|
(State of incorporation)
|
(I.R.S. Employer Identification Number)
|
|
1332 Londontown Blvd., Suite 200, Sykesville MD
|
21784
|
|
(Address of principal executive offices)
|
(Zip Code)
|
Registrant's telephone number, including area code: (410) 970-7800
|
Large accelerated filer
|
Accelerated filer
|
Non-accelerated filer
|
Smaller reporting company
|
(Do not check if a smaller reporting company)
|
PAGE
|
|||
PART I.
|
FINANCIAL INFORMATION
|
3
|
|
Item 1.
|
Financial Statements:
|
||
Consolidated Balance Sheets as of September 30, 2016 (unaudited) and December 31, 2015
|
3
|
||
Unaudited Consolidated Statements of Operations for the Three and Nine Months Ended September 30, 2016, and September 30, 2015
|
4
|
||
Unaudited Consolidated Statements of Comprehensive Income (Loss) for the Three and Nine Months Ended September 30, 2016, and September 30, 2015
|
5
|
||
Unaudited Consolidated Statement of Changes in Stockholders' Equity for the Nine Months Ended September 30, 2016
|
6
|
||
Unaudited Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2016 and September 30, 2015
|
7
|
||
Notes to Consolidated Financial Statements
|
8
|
||
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
25
|
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
41
|
|
Item 4.
|
Controls and Procedures
|
42
|
|
PART II.
|
OTHER INFORMATION
|
44
|
|
Item 1.
|
Legal Proceedings
|
44
|
|
Item 1A.
|
Risk Factors
|
44
|
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
44
|
|
Item 3.
|
Defaults Upon Senior Securities
|
44
|
|
Item 4.
|
Mine Safety Disclosures
|
44
|
|
Item 5.
|
Other Information
|
45
|
|
Item 6.
|
Exhibits
|
45
|
|
SIGNATURES
|
46
|
Item 1. | Financial Statements |
Unaudited
|
||||||||
September 30, 2016
|
December 31, 2015
|
|||||||
ASSETS
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$
|
14,093
|
$
|
11,084
|
||||
Restricted cash
|
1,601
|
1,771
|
||||||
Contract receivables, net
|
16,430
|
13,053
|
||||||
Prepaid expenses and other current assets
|
2,715
|
2,506
|
||||||
Total current assets
|
34,839
|
28,414
|
||||||
Equipment, software and leasehold improvements
|
6,862
|
7,003
|
||||||
Accumulated depreciation
|
(5,559
|
)
|
(5,407
|
)
|
||||
Equipment, software and leasehold improvements, net
|
1,303
|
1,596
|
||||||
Software development costs, net
|
1,045
|
1,145
|
||||||
Goodwill
|
5,612
|
5,612
|
||||||
Intangible assets, net
|
533
|
775
|
||||||
Long-term restricted cash
|
1,735
|
1,779
|
||||||
Other assets
|
65
|
50
|
||||||
Total assets
|
$
|
45,132
|
$
|
39,371
|
||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
Current liabilities:
|
||||||||
Accounts payable
|
$
|
2,367
|
$
|
1,238
|
||||
Accrued expenses
|
1,930
|
1,723
|
||||||
Accrued compensation
|
3,196
|
2,431
|
||||||
Billings in excess of revenue earned
|
12,358
|
9,229
|
||||||
Accrued warranty
|
1,534
|
1,614
|
||||||
Current contingent consideration
|
731
|
2,647
|
||||||
Other current liabilities
|
827
|
826
|
||||||
Total current liabilities
|
22,943
|
19,708
|
||||||
Contingent consideration
|
1,210
|
1,085
|
||||||
Other liabilities
|
866
|
210
|
||||||
Total liabilities
|
25,019
|
21,003
|
||||||
Commitments and contingencies
|
-
|
-
|
||||||
Stockholders' equity:
|
||||||||
Preferred stock $.01 par value, 2,000,000 shares authorized, no shares issued and outstanding
|
-
|
-
|
||||||
Common stock $.01 par value, 30,000,000 shares authorized, 20,281,920 shares issued and 18,683,009 shares outstanding in 2016, 19,510,770 shares issued and 17,911,859 shares outstanding in 2015
|
203
|
195
|
||||||
Additional paid-in capital
|
74,952
|
73,481
|
||||||
Accumulated deficit
|
(50,431
|
)
|
(50,849
|
)
|
||||
Accumulated other comprehensive loss
|
(1,612
|
)
|
(1,460
|
)
|
||||
Treasury stock at cost, 1,598,911 shares in 2016 and 2015
|
(2,999
|
)
|
(2,999
|
)
|
||||
Total stockholders' equity
|
20,113
|
18,368
|
||||||
Total liabilities and stockholders' equity
|
$
|
45,132
|
$
|
39,371
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
|||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
Revenue
|
$
|
14,428
|
$
|
14,809
|
$
|
39,820
|
$
|
42,476
|
||||||||
Cost of revenue
|
10,704
|
11,214
|
28,913
|
32,701
|
||||||||||||
Write-down of capitalized software development costs
|
-
|
1,538
|
-
|
1,538
|
||||||||||||
Gross profit
|
3,724
|
2,057
|
10,907
|
8,237
|
||||||||||||
Operating expenses:
|
||||||||||||||||
Selling, general and administrative
|
3,043
|
3,811
|
9,032
|
11,031
|
||||||||||||
Restructuring charges
|
85
|
1,600
|
487
|
1,746
|
||||||||||||
Depreciation
|
91
|
119
|
294
|
383
|
||||||||||||
Amortization of definite-lived intangible assets
|
72
|
123
|
219
|
370
|
||||||||||||
Total operating expenses
|
3,291
|
5,653
|
10,032
|
13,530
|
||||||||||||
Operating income (loss)
|
433
|
(3,596
|
)
|
875
|
(5,293
|
)
|
||||||||||
Interest income, net
|
11
|
19
|
52
|
67
|
||||||||||||
(Loss) gain on derivative instruments, net
|
(211
|
)
|
20
|
(346
|
)
|
(59
|
)
|
|||||||||
Other income (expense), net
|
15
|
(156
|
)
|
112
|
(235
|
)
|
||||||||||
Income (loss) before income taxes
|
248
|
(3,713
|
)
|
693
|
(5,520
|
)
|
||||||||||
Provision for income taxes
|
80
|
50
|
275
|
211
|
||||||||||||
Net income (loss)
|
$
|
168
|
$
|
(3,763
|
)
|
$
|
418
|
$
|
(5,731
|
)
|
||||||
Basic earnings (loss) per common share
|
$
|
0.01
|
$
|
(0.21
|
)
|
$
|
0.02
|
$
|
(0.32
|
)
|
||||||
Diluted earnings (loss) per common share
|
$
|
0.01
|
$
|
(0.21
|
)
|
$
|
0.02
|
$
|
(0.32
|
)
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
|||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
Net income (loss)
|
$
|
168
|
$
|
(3,763
|
)
|
$
|
418
|
$
|
(5,731
|
)
|
||||||
Foreign currency translation adjustment
|
(50
|
)
|
(76
|
)
|
(152
|
)
|
(206
|
)
|
||||||||
Comprehensive income (loss)
|
$
|
118
|
$
|
(3,839
|
)
|
$
|
266
|
$
|
(5,937
|
)
|
Common
Stock
|
Treasury
Stock
|
|||||||||||||||||||||||||||||||
Shares
|
Amount
|
Additional
Paid-in
Capital
|
Accumulated
Deficit
|
Accumulated
Other Comprehensive
Loss
|
Shares
|
Amount
|
Total
|
|||||||||||||||||||||||||
Balance, December 31, 2015
|
19,511
|
$
|
195
|
$
|
73,481
|
$
|
(50,849
|
)
|
$
|
(1,460
|
)
|
(1,599
|
)
|
$
|
(2,999
|
)
|
$
|
18,368
|
||||||||||||||
Stock-based compensation expense
|
-
|
-
|
882
|
-
|
-
|
-
|
-
|
882
|
||||||||||||||||||||||||
Common stock issued for options exercised
|
322
|
3
|
594
|
-
|
-
|
-
|
-
|
597
|
||||||||||||||||||||||||
Common stock issued for RSUs vested
|
449
|
5
|
(5
|
)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||
Foreign currency translation adjustment
|
-
|
-
|
-
|
-
|
(152
|
)
|
-
|
-
|
(152
|
)
|
||||||||||||||||||||||
Net income
|
-
|
-
|
-
|
418
|
-
|
-
|
-
|
418
|
||||||||||||||||||||||||
Balance, September 30, 2016
|
20,282
|
$
|
203
|
$
|
74,952
|
$
|
(50,431
|
)
|
$
|
(1,612
|
)
|
(1,599
|
)
|
$
|
(2,999
|
)
|
$
|
20,113
|
Nine months ended
September 30,
|
||||||||
2016
|
2015
|
|||||||
Cash flows from operating activities:
|
||||||||
Net income (loss)
|
$
|
418
|
$
|
(5,731
|
)
|
|||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
|
||||||||
Write-down of capitalized software development costs
|
-
|
1,538
|
||||||
Depreciation and amortization
|
294
|
383
|
||||||
Amortization of definite-lived intangible assets
|
219
|
370
|
||||||
Capitalized software amortization
|
296
|
291
|
||||||
Change in fair value of contingent consideration
|
(370
|
)
|
739
|
|||||
Stock-based compensation expense
|
900
|
407
|
||||||
Equity loss on investments
|
-
|
233
|
||||||
Loss on derivative instruments
|
346
|
59
|
||||||
Deferred income taxes
|
96
|
-
|
||||||
Loss on sales of equipment, software, and leasehold improvements
|
3
|
-
|
||||||
Changes in assets and liabilities:
|
||||||||
Contract receivables
|
(3,616
|
)
|
3,446
|
|||||
Prepaid expenses and other assets
|
(269
|
)
|
(358
|
)
|
||||
Accounts payable, accrued compensation and accrued expenses
|
2,254
|
1,262
|
||||||
Billings in excess of revenue earned
|
3,183
|
(1,370
|
)
|
|||||
Accrued warranty
|
(80
|
)
|
158
|
|||||
Other liabilities
|
208
|
(120
|
)
|
|||||
Net cash provided by operating activities
|
3,882
|
1,307
|
||||||
Cash flows from investing activities:
|
||||||||
Proceeds from sale of equipment, software and leasehold improvements
|
30
|
-
|
||||||
Capital expenditures
|
(53
|
)
|
(217
|
)
|
||||
Capitalized software development costs
|
(196
|
)
|
(1,411
|
)
|
||||
Restrictions of cash as collateral under letters of credit
|
(4
|
)
|
(1,148
|
)
|
||||
Releases of cash as collateral under letters of credit
|
254
|
1,824
|
||||||
Net cash provided by (used in) investing activities
|
31
|
(952
|
)
|
|||||
Cash flows from financing activities:
|
||||||||
Proceeds from issuance of common stock
|
594
|
-
|
||||||
Payments on line of credit
|
-
|
(339
|
)
|
|||||
Payments on contingent consideration
|
(1,421
|
)
|
(500
|
)
|
||||
Net cash used in financing activities
|
(827
|
)
|
(839
|
)
|
||||
Effect of exchange rate changes on cash
|
(77
|
)
|
(267
|
)
|
||||
Net increase (decrease) in cash and cash equivalents
|
3,009
|
(751
|
)
|
|||||
Cash and cash equivalents at beginning of year
|
11,084
|
13,583
|
||||||
Cash and cash equivalents at end of period
|
$
|
14,093
|
$
|
12,832
|
1. | Summary of Significant Accounting Policies |
Three months ended September 30, 2015
|
Nine months ended September 30, 2015
|
|||||||||||||||||||||||
As Reported
|
Adjustment
|
As Revised
|
As Reported
|
Adjustment
|
As Revised
|
|||||||||||||||||||
Revenue
|
$
|
14,961
|
$
|
(152
|
)
|
$
|
14,809
|
$
|
42,589
|
$
|
(113
|
)
|
$
|
42,476
|
||||||||||
Cost of revenue
|
11,158
|
56
|
11,214
|
32,649
|
52
|
32,701
|
||||||||||||||||||
Write-down of capitalized software development costs
|
1,538
|
-
|
1,538
|
1,538
|
-
|
1,538
|
||||||||||||||||||
Gross profit
|
2,265
|
(208
|
)
|
2,057
|
8,402
|
(165
|
)
|
8,237
|
||||||||||||||||
Operating loss
|
(3,388
|
)
|
(208
|
)
|
(3,596
|
)
|
(5,128
|
)
|
(165
|
)
|
(5,293
|
)
|
||||||||||||
Loss before income taxes
|
(3,505
|
)
|
(208
|
)
|
(3,713
|
)
|
(5,355
|
)
|
(165
|
)
|
(5,520
|
)
|
||||||||||||
Net loss
|
$
|
(3,555
|
)
|
$
|
(208
|
)
|
$
|
(3,763
|
)
|
$
|
(5,566
|
)
|
$
|
(165
|
)
|
$
|
(5,731
|
)
|
||||||
Basic loss per common share
|
$
|
(0.20
|
)
|
$
|
(0.01
|
)
|
$
|
(0.21
|
)
|
$
|
(0.31
|
)
|
$
|
(0.01
|
)
|
$
|
(0.32
|
)
|
||||||
Diluted loss per common share
|
$
|
(0.20
|
)
|
$
|
(0.01
|
)
|
$
|
(0.21
|
)
|
$
|
(0.31
|
)
|
$
|
(0.01
|
)
|
$
|
(0.32
|
)
|
Three months ended September 30, 2015
|
Nine months ended September 30, 2015
|
|||||||||||||||||||||||
As Reported
|
Adjustment
|
As Revised
|
As Reported
|
Adjustment
|
As Revised
|
|||||||||||||||||||
Net loss
|
$
|
(3,555
|
)
|
$
|
(208
|
)
|
$
|
(3,763
|
)
|
$
|
(5,566
|
)
|
$
|
(165
|
)
|
$
|
(5,731
|
)
|
||||||
Comprehensive loss
|
$
|
(3,631
|
)
|
$
|
(208
|
)
|
$
|
(3,839
|
)
|
$
|
(5,772
|
)
|
$
|
(165
|
)
|
$
|
(5,937
|
)
|
Nine months ended September 30, 2015
|
||||||||||||
As Reported
|
Adjustment
|
As Revised
|
||||||||||
Cash flows from operating activities:
|
||||||||||||
Net loss
|
$
|
(5,566
|
)
|
$
|
(165
|
)
|
$
|
(5,731
|
)
|
|||
Changes in assets and liabilities:
|
||||||||||||
Contract receivables, net
|
3,580
|
(134
|
)
|
3,446
|
||||||||
Prepaid expenses and other assets
|
(409
|
)
|
51
|
(358
|
)
|
|||||||
Billings in excess of revenue earned
|
(1,618
|
)
|
248
|
(1,370
|
)
|
|||||||
Net cash provided by operating activities
|
$
|
1,307
|
$
|
-
|
$
|
1,307
|
||||||
Net decrease in cash and cash equivalents
|
$
|
(751
|
)
|
$
|
-
|
$
|
(751
|
)
|
2. | Recent Accounting Pronouncements |
3. | Basic and Diluted Earnings (Loss) per Common Share |
(in thousands, except for share amounts)
|
Three months ended
|
Nine months ended
|
||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
Numerator:
|
||||||||||||||||
Net income (loss)
|
$
|
168
|
$
|
(3,763
|
)
|
$
|
418
|
$
|
(5,731
|
)
|
||||||
Denominator:
|
||||||||||||||||
Weighted-average shares outstanding for basic earnings per share
|
18,230,148
|
17,894,272
|
18,052,019
|
17,890,020
|
||||||||||||
Effect of dilutive securities:
|
||||||||||||||||
Employee stock options
|
239,969
|
-
|
235,851
|
-
|
||||||||||||
Adjusted weighted-average shares outstanding and assumed conversions for diluted earnings per share
|
18,470,117
|
17,894,272
|
18,287,870
|
17,890,020
|
||||||||||||
Shares related to dilutive securities excluded because inclusion would be anti-dilutive
|
734,833
|
2,513,321
|
741,862
|
2,548,401
|
4. | Contingent Consideration |
5. | Contract Receivables |
(in thousands)
|
September 30,
|
December 31,
|
||||||
2016
|
2015
|
|||||||
Billed receivables
|
$
|
9,585
|
$
|
9,831
|
||||
Unbilled receivables
|
6,866
|
3,325
|
||||||
Allowance for doubtful accounts
|
(21
|
)
|
(103
|
)
|
||||
Total contract receivables, net
|
$
|
16,430
|
$
|
13,053
|
6. | Software Development Costs |
7. | Goodwill and Intangible Assets |
8. | Fair Value of Financial Instruments |
(in thousands)
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
Money market funds
|
$
|
11,219
|
$
|
-
|
$
|
-
|
$
|
11,219
|
||||||||
Total assets
|
$
|
11,219
|
$
|
-
|
$
|
-
|
$
|
11,219
|
||||||||
Foreign exchange contracts
|
$
|
-
|
$
|
(230
|
)
|
$
|
-
|
$
|
(230
|
)
|
||||||
Contingent consideration liability
|
-
|
-
|
(1,941
|
)
|
(1,941
|
)
|
||||||||||
Total liabilities
|
$
|
-
|
$
|
(230
|
)
|
$
|
(1,941
|
)
|
$
|
(2,171
|
)
|
(in thousands)
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
Money market funds
|
$
|
8,979
|
$
|
-
|
$
|
-
|
$
|
8,979
|
||||||||
Foreign exchange contracts
|
-
|
121
|
-
|
121
|
||||||||||||
Total assets
|
$
|
8,979
|
$
|
121
|
$
|
-
|
$
|
9,100
|
||||||||
Foreign exchange contracts
|
$
|
-
|
$
|
(57
|
)
|
$
|
-
|
$
|
(57
|
)
|
||||||
Contingent consideration liability
|
-
|
-
|
(3,732
|
)
|
(3,732
|
)
|
||||||||||
Total liabilities
|
$
|
-
|
$
|
(57
|
)
|
$
|
(3,732
|
)
|
$
|
(3,789
|
)
|
|||||
(in thousands)
|
||||
Contingent consideration:
|
||||
Beginning balance at January 1, 2016
|
$
|
3,732
|
||
Payments made on contingent liabilities
|
1,421
|
|||
Change in fair value
|
370
|
|||
Ending balance
|
$
|
1,941
|
9. | Derivative Instruments |
September 30,
|
December 31,
|
|||||||
(in thousands)
|
2016
|
2015
|
||||||
Asset derivatives
|
||||||||
Prepaid expenses and other current assets
|
$
|
-
|
$
|
115
|
||||
Other assets
|
-
|
6
|
||||||
-
|
121
|
|||||||
Liability derivatives
|
||||||||
Other current liabilities
|
(178
|
)
|
(57
|
)
|
||||
Other liabilities
|
(52
|
)
|
-
|
|||||
(230
|
)
|
(57
|
)
|
|||||
Net fair value
|
$
|
(230
|
)
|
$
|
64
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
|||||||||||||||
(in thousands)
|
2016
|
2015
|
2016
|
2015
|
||||||||||||
Foreign exchange contracts-change in fair value
|
$
|
(125
|
)
|
$
|
34
|
$
|
(302
|
)
|
$
|
(53
|
)
|
|||||
Remeasurement of related contract receivables,
billings in excess of revenue earned, and
subcontractor accruals
|
(86
|
)
|
(14
|
)
|
(44
|
)
|
(6
|
)
|
||||||||
(Loss) gain on derivative instruments, net
|
$
|
(211
|
)
|
$
|
20
|
$
|
(346
|
)
|
$
|
(59
|
)
|
10. | Stock-Based Compensation |
|
|
As of
|
|
Covenant
|
September 30, 2016
|
|
|
|
Minimum tangible capital base
|
Must exceed $10.5 million
|
$27.0 million
|
Quick ratio
|
Must exceed 1.00 : 1.00
|
1.52 : 1.00
|
12. | Product Warranty |
(in thousands)
|
||||
Balance at January 1, 2016
|
$
|
1,614
|
||
Warranty provision
|
459
|
|||
Warranty claims
|
(385
|
)
|
||
Currency adjustment
|
(4
|
)
|
||
Balance at September 30, 2016
|
$
|
1,684
|
13. | Income Taxes |
(in thousands)
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
Provision for income taxes
|
$
|
80
|
$
|
50
|
$
|
275
|
$
|
211
|
||||||||
Effective tax rate
|
32.3
|
%
|
(1.3
|
)%
|
39.7
|
%
|
(3.8
|
)%
|
(in thousands)
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
Revenue:
|
||||||||||||||||
Performance Improvement Solutions
|
$
|
10,215
|
$
|
9,751
|
$
|
27,382
|
$
|
26,798
|
||||||||
Nuclear Industry Training and Consulting
|
4,213
|
5,058
|
12,438
|
15,678
|
||||||||||||
$
|
14,428
|
$
|
14,809
|
$
|
39,820
|
$
|
42,476
|
|||||||||
Operating income (loss):
|
||||||||||||||||
Performance Improvement Solutions
|
$
|
(412
|
)
|
$
|
(3,732
|
)
|
$
|
(890
|
)
|
$
|
(5,658
|
)
|
||||
Nuclear Industry Training and Consulting
|
321
|
442
|
1,395
|
1,104
|
||||||||||||
Gain (loss) on change in fair value of contingent consideration, net
|
524
|
(306
|
)
|
370
|
(739
|
)
|
||||||||||
Operating income (loss)
|
$
|
433
|
$
|
(3,596
|
)
|
$
|
875
|
$
|
(5,293
|
)
|
||||||
Interest income, net
|
11
|
19
|
52
|
67
|
||||||||||||
(Loss) gain on derivative instruments, net
|
(211
|
)
|
20
|
(346
|
)
|
(59
|
)
|
|||||||||
Other income (expense), net
|
15
|
(156
|
)
|
112
|
(235
|
)
|
||||||||||
Income (loss) before income taxes
|
$
|
248
|
$
|
(3,713
|
)
|
$
|
693
|
$
|
(5,520
|
)
|
Item 2. | Management's Discussion and Analysis of Financial Condition and Results of Operations |
● | GSE Performance Solutions, Inc. (formerly GSE Power Systems, Inc.), a Delaware corporation; |
● | GSE Power Systems, AB, a Swedish corporation; |
● | GSE Engineering Systems (Beijing) Co. Ltd., a Chinese limited liability company; |
● | GSE Systems, Ltd., a Scottish limited liability company; |
● | EnVision Systems (India) Pvt. Ltd., an Indian limited liability company; and |
● | Hyperspring, LLC, an Alabama limited liability company. |
● | Universal Training Simulators: These products complement the Self-Paced Training Tutorials by reinforcing what the student learned in the tutorial, putting it into practice on the Universal Simulator. The simulation models are high fidelity and engineering correct, but represent a typical plant or typical process, rather than the exact replication of a client's plant. We have delivered over 250 such simulation models to clients consisting of major oil companies and educational institutions. |
● | Part-Task Training Simulators: Like the Universal Simulators, we provide other unique training solutions such as a generic nuclear plant simulator and VPanel (R) displays, which replicate control room hardware and simulator solutions specific to industry needs such as severe accident models to train on and aid in the understanding of events like the Fukushima Daiichi accident. |
● | Plant-Specific Operator Training Simulators: These simulators provide an exact replication of the plant control room and plant operations. They provide the highest level of realism and training and allow users to practice their own plant-specific procedures. Clients can safely practice startup, shutdown, normal operations, as well as response to abnormal events we all hope they never have to experience in real life. We have delivered nearly 450 plant-specific simulators to clients in the nuclear power, fossil power and process industries worldwide. |
(in thousands)
|
Three months ended September 30,
|
Nine months ended September 30,
|
||||||||||||||||||||||||||||||
2016
|
%
|
2015
|
%
|
2016
|
%
|
2015
|
%
|
|||||||||||||||||||||||||
Revenue
|
$
|
14,428
|
100.0
|
%
|
$
|
14,809
|
100.0
|
%
|
$
|
39,820
|
100.0
|
%
|
$
|
42,476
|
100.0
|
%
|
||||||||||||||||
Cost of revenue
|
10,704
|
74.2
|
%
|
11,214
|
75.7
|
%
|
28,913
|
72.6
|
%
|
32,701
|
77.0
|
%
|
||||||||||||||||||||
Write-down of capitalized software development costs
|
-
|
0.0
|
%
|
1,538
|
10.4
|
%
|
-
|
0.0
|
%
|
1,538
|
3.6
|
%
|
||||||||||||||||||||
Gross profit
|
3,724
|
25.8
|
%
|
2,057
|
13.9
|
%
|
10,907
|
27.4
|
%
|
8,237
|
19.4
|
%
|
||||||||||||||||||||
Operating expenses:
|
||||||||||||||||||||||||||||||||
Selling, general and administrative
|
3,043
|
21.2
|
%
|
3,811
|
25.7
|
%
|
9,032
|
22.8
|
%
|
11,031
|
26.0
|
%
|
||||||||||||||||||||
Restructuring charges
|
85
|
0.6
|
%
|
1,600
|
10.8
|
%
|
487
|
1.2
|
%
|
1,746
|
4.1
|
%
|
||||||||||||||||||||
Depreciation
|
91
|
0.6
|
%
|
119
|
0.8
|
%
|
294
|
0.7
|
%
|
383
|
0.9
|
%
|
||||||||||||||||||||
Amortization of definite-lived intangible assets
|
72
|
0.5
|
%
|
123
|
0.8
|
%
|
219
|
0.5
|
%
|
370
|
0.9
|
%
|
||||||||||||||||||||
Total operating expenses
|
3,291
|
22.8
|
%
|
5,653
|
38.2
|
%
|
10,032
|
25.2
|
%
|
13,530
|
31.9
|
%
|
||||||||||||||||||||
Operating income (loss)
|
433
|
3.0
|
%
|
(3,596
|
)
|
(24.3
|
)%
|
875
|
2.2
|
%
|
(5,293
|
)
|
(12.5
|
)%
|
||||||||||||||||||
Interest income, net
|
11
|
0.1
|
%
|
19
|
0.1
|
%
|
52
|
0.1
|
%
|
67
|
0.2
|
%
|
||||||||||||||||||||
(Loss) gain on derivative instruments, net
|
(211
|
)
|
(1.5
|
)%
|
20
|
0.1
|
%
|
(346
|
)
|
(0.9
|
)%
|
(59
|
)
|
(0.1
|
)%
|
|||||||||||||||||
Other income (expense), net
|
15
|
0.1
|
%
|
(156
|
)
|
(1.0
|
)%
|
112
|
0.3
|
%
|
(235
|
)
|
(0.6
|
)%
|
||||||||||||||||||
Income (loss) before income taxes
|
248
|
1.7
|
%
|
(3,713
|
)
|
(25.1
|
)%
|
693
|
1.7
|
%
|
(5,520
|
)
|
(13.0
|
)%
|
||||||||||||||||||
Provision for income taxes
|
80
|
0.6
|
%
|
50
|
0.4
|
%
|
275
|
0.7
|
%
|
211
|
0.5
|
%
|
||||||||||||||||||||
Net income (loss)
|
$
|
168
|
1.2
|
%
|
$
|
(3,763
|
)
|
(25.4
|
)%
|
$
|
418
|
1.0
|
%
|
$
|
(5,731
|
)
|
(13.5
|
)%
|
Three months ended
|
Nine months ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
(in thousands)
|
2016
|
2015
|
2016
|
2015
|
||||||||||||
Revenue:
|
||||||||||||||||
Performance Improvement Solutions
|
$
|
10,215
|
$
|
9,751
|
$
|
27,382
|
$
|
26,798
|
||||||||
Nuclear Industry Training and Consulting
|
4,213
|
5,058
|
12,438
|
15,678
|
||||||||||||
Total Revenue
|
$
|
14,428
|
$
|
14,809
|
$
|
39,820
|
$
|
42,476
|
Three months ended
|
Nine months ended
|
|||||||||||||||||||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||||||||||||||||||
(in thousands)
|
2016
|
%
|
2015
|
%
|
2016
|
%
|
2015
|
%
|
||||||||||||||||||||||||
Gross Profit:
|
||||||||||||||||||||||||||||||||
Performance Improvement Solutions
|
$
|
3,233
|
31.6
|
%
|
$
|
2,919
|
29.9
|
%
|
$
|
9,287
|
33.9
|
%
|
$
|
7,993
|
29.8
|
%
|
||||||||||||||||
Nuclear Industry Training and Consulting
|
491
|
11.7
|
%
|
676
|
13.4
|
%
|
1,620
|
13.0
|
%
|
1,782
|
11.4
|
%
|
||||||||||||||||||||
Write-down of capitalized software development costs
|
-
|
0.0
|
%
|
1,538
|
10.4
|
%
|
-
|
0.0
|
%
|
1,538
|
3.6
|
%
|
||||||||||||||||||||
Consolidated Gross Profit
|
$
|
3,724
|
25.8
|
%
|
$
|
2,057
|
13.9
|
%
|
$
|
10,907
|
27.4
|
%
|
$
|
8,237
|
19.4
|
%
|
● | Business development and marketing costs decreased from $1.2 million for the three months ended September 30, 2015, to $0.8 million for the three months ended September 30, 2016, and decreased from $4.0 million for the nine months ended September 30, 2015, to $2.4 million for the nine months ended September 30, 2016. Bidding and proposal costs, a component of business development costs which are the costs of operations personnel assisting with the preparation of contract proposals, were $0.1 million and $0.2 million for the three months ended September 30, 2016, and September 30, 2015, respectively, and $0.3 million and $0.7 million for the nine months ended September 30, 2016, and September 30, 2015, respectively. |
● | The Company's general and administrative expenses ("G&A") decreased to $1.9 million from $2.2 million for the three months ended September 30, 2016, and September 30, 2015, respectively, and decreased to $5.6 million from $5.9 million for the nine months ended September 30, 2016, and September 30, 2015, respectively. Some components of G&A are as follows: |
o | For the three months ended September 30, 2016, and September 30, 2015, contingent consideration accretion income was $0.5 million compared to accretion expense of $0.3 million, respectively. For the nine months ended September 30, 2016, and September 30, 2015, contingent consideration accretion income was $0.4 million compared to accretion expense of $0.7 million, respectively. The decrease in contingent consideration accretion expense in 2016 is a result of Hyperspring's former partners being paid their prior year earnout based on EBITDA targets as well as the former partners being paid their one-time payment for securing a long-term contract renewal with TVA in 2015. |
o | During the nine months ended September 30, 2016, the Company hired an outside consultant to review and document its procedures regarding revenue recognition, with special focus on software license and software maintenance revenue. The total cost incurred for these services was $0.2 million. |
● | Gross spending on software product development expenses for the three and nine months ended September 30, 2016, totaled $0.4 million and $1.3 million, respectively, as compared to $0.9 million and $2.6 million for the three and nine months ended September 30, 2015, respectively. The Company capitalized less than $0.1 million and $0.2 million of software product development expenses for the three and nine months ended September 30, 2016, respectively, and $0.4 million and $1.4 million for the same periods in 2015, respectively. Net software product development spending was $0.4 million for the three months ended September 30, 2016 and September 30, 2015, and decreased from $1.2 million for the nine months ended September 30, 2015, to $1.1 million for the nine months ended September 30, 2016. Spending on simulator software development and modeling tools totaled $0.3 million and $0.9 million for the three and nine months ended September 30, 2016, respectively. Spending on software product development totaled $0.5 million and $1.7 million for the three and nine months ended September 30, 2015, respectively. The Company's software product development expenses were mainly related to a new configuration management system and the enhancement of JADE ™ and SimExec® applications. |
● | A $3.6 million increase in the Company's contract receivables, which is comprised of trade receivables and unbilled receivables. The Company's unbilled receivables increased by approximately $3.5 million to $6.9 million at September 30, 2016, as compared to December 31, 2015. The increase in the unbilled receivables is due to the timing of contracted billing milestones of the Company's current projects, including $3.2 million from the Company's largest customer. In October 2016, the Company invoiced $0.6 million of the unbilled amounts; the remaining balance is expected to be invoiced and collected within one year. |
● | A $3.2 million increase in billings in excess of revenue earned. The increase is due to the timing of contracted billing milestones of the Company's current projects. |
● | A $2.3 million increase in accounts payable, accrued compensation and accrued expenses. The increase reflects an increase in Hyperspring accrued payroll due to the timing of their biweekly payroll cycle and the timing of payments made by the Company to vendors and subcontractors. |
● | A $3.4 million decrease in the Company's contract receivables. The company's trade receivables, net of allowance for doubtful accounts, decreased from $10.8 million at December 31, 2014 to $7.5 million at September 30, 2015. At September 30, 2015, trade receivables outstanding greater than 90 days, net of bad debt reserve, totaled approximately $1.1 million as compared to $0.4 million at December 31, 2014. The Company's unbilled receivables decreased by approximately $0.3 million to $4.8 million at September 30, 2015 as compared to December 31, 2014. The decrease in unbilled receivables is due to the timing of contracted billing milestones of the Company's current projects. |
● | A $1.4 million decrease in billings in excess of revenue earned. The decrease is due to the timing of contracted billing milestones of the Company's current projects. |
● | A $1.3 million increase in accounts payable, accrued compensation and accrued expenses. The increase was due to the timing of payments made by the Company to vendors and subcontractors. |
As of
|
||
Covenant
|
September 30, 2016
|
|
Minimum tangible capital base
|
Must exceed $10.5 million
|
$27.0 million
|
Quick ratio
|
Must exceed 1.00 : 1.00
|
1.52 : 1.00
|
Item 3. | Quantitative and Qualitative Disclosure about Market Risk |
Item 4. | Controls and Procedures |
Item 1. | Legal Proceedings |
Item 1A. | Risk Factors |
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds |
Item 3. | Defaults Upon Senior Securities |
Item 4. | Mine Safety Disclosures |
Item 5. | Other Information |
Item 6. | Exhibits |
3.1
|
Restatement of Certificate of Incorporation dated November 14, 2016.
|
|
3.2
|
Certificate of the Elimination of the Series A Cumulative Convertible Preferred Stock dated November 14, 2016.
|
|
3.3
|
Third Amended and Restated Bylaws of GSE Systems, Inc. Incorporated herein by reference to Exhibit 3.2 of GSE Systems, Inc. Form 8-K filed with the Securities and Exchange Commission on September 16, 2016.
|
|
10.1
|
Letter dated October 31, 2016, from Branch Banking and Trust Company, agreeing to extend the Revolving Credit Expiration Date as defined in the Master Loan and Security Agreement dated November 22, 2011, between the Company, GSE Performance Solutions (as co-borrowers), and Branch Banking and Trust Company (as successor by merger to Susquehanna Bank), until March 31, 2017.
|
|
10.2
|
Form of Restricted Share Unit Agreement pursuant to the GSE Systems, Inc. 1995 Long-Term Incentive Plan, as amended and restated dated as of ________, 2016.
|
|
10.3
|
Employment Agreement between Christopher D. Sorrells and GSE Systems, Inc. dated as of August 15, 2016. Incorporated herein by reference to Exhibit 10.1 of GSE Systems, Inc. Form 8-K filed with the Securities and Exchange Commission on August 19, 2016.
|
|
10.4
|
Restricted Share Unit Agreement between Christopher D. Sorrells and GSE Systems, Inc. dated as of August 15, 2016. Incorporated herein by reference to Exhibit 10.2 of GSE Systems, Inc. Form 8-K filed with the Securities and Exchange Commission on August 19, 2016.
|
|
10.5
|
Restricted Share Unit Agreement between Christopher D. Sorrells and GSE Systems, Inc. dated as of August 15, 2016. Incorporated herein by reference to Exhibit 10.3 of GSE Systems, Inc. Form 8-K filed with the Securities and Exchange Commission on August 19, 2016.
|
|
10.6
|
Restricted Share Unit Agreement (Cash Award) between Christopher D. Sorrells and GSE Systems, Inc. dated as of August 15, 2016. Incorporated herein by reference to Exhibit 10.4 of GSE Systems, Inc. Form 8-K filed with the Securities and Exchange Commission on August 19, 2016.
|
|
31.1
|
Certification of the Chief Executive Officer pursuant to Section 302 of the Sarbanes- Oxley Act of 2002, filed herewith.
|
|
31.2
|
Certification of the Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, filed herewith.
|
|
32.1
|
Certification of the Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, filed 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
|
|
(a)
|
|
(i)
|
The stockholders of the Company approve: (x) an agreement for the sale or disposition of all or substantially all the Company's assets; or (y) a merger, consolidation, or reorganization of the Company with or involving any other corporation, other than a merger, consolidation, or reorganization that would result in the voting securities of the Company outstanding immediately prior thereto continuing to represent (either by remaining outstanding or by being converted into voting securities of the surviving entity) at least a majority of the combined voting power of the voting securities of the Company (or such surviving entity) outstanding immediately after such merger, consolidation, or reorganization.
|
GSE SYSTEMS, INC.
|
|
By: ___________________________
Name: ___________________________
Title: ___________________________
|
|
__________________________
|
1.
|
I have reviewed this quarterly report on Form 10-Q of GSE Systems, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant, as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d)
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter that has materially affected or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of registrant's board of directors:
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting;
|
Date: November 14, 2016
|
/s/ Kyle J. Loudermilk
|
|
Kyle J. Loudermilk
|
||
Chief Executive Officer
(Principal Executive Officer)
|
1.
|
I have reviewed this quarterly report on Form 10-Q of GSE Systems, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant, as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d)
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter that has materially affected or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of registrant's board of directors:
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting;
|
Date: November 14, 2016
|
/s/ Emmett A. Pepe
|
|
Emmett A. Pepe
|
||
Senior Vice President and Chief Financial Officer
(Principal Financial and Accounting Officer)
|
1.
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
2.
|
To my knowledge, the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
Date: November 14, 2016
|
/s/ Kyle J. Loudermilk
|
/s/ Emmett A. Pepe
|
||
Kyle J. Loudermilk
|
Emmett A. Pepe
|
|||
Chief Executive Officer
|
Senior Vice President and Chief
|
|||
Financial Officer
|