Delaware
|
11-2871434
|
(State or other jurisdiction of
|
(IRS Employer Identification Number)
|
incorporation or organization)
|
Registrant’s Telephone Number
|
(516) 997-4600
|
Large Accelerated Filer
o
|
Accelerated Filer
o
|
Non-Accelerated Filer
o
|
Smaller Reporting Company
x
|
|
3
|
|
3
|
|
3
|
|
4
|
|
5
|
|
6
|
|
16
|
|
22
|
|
23
|
23
|
Three months ended September 30, |
Nine months ended September 30,
|
|||||||||||||||
2013
|
2012
|
2013 |
2012
|
|||||||||||||
Revenues
|
||||||||||||||||
Equipment sales
|
$ | 1,353 | $ | 688 | $ | 3,320 | $ | 3,197 | ||||||||
Equipment rentals and services
|
391 | 375 | 1,213 | 1,407 | ||||||||||||
Commissions
|
5,862 | 4,659 | 18,262 | 14,858 | ||||||||||||
Total revenues
|
7,606 | 5,722 | 22,795 | 19,462 | ||||||||||||
Cost of revenues
|
||||||||||||||||
Cost of sales, equipment
|
381 | 282 | 1,015 | 1,304 | ||||||||||||
Cost of equipment rentals and services
|
207 | 148 | 665 | 699 | ||||||||||||
Cost of commissions
|
1,831 | 1,229 | 5,502 | 3,685 | ||||||||||||
Total cost of revenues
|
2,419 | 1,659 | 7,182 | 5,688 | ||||||||||||
Gross profit
|
5,187 | 4,063 | 15,613 | 13,774 | ||||||||||||
Operating expenses
|
||||||||||||||||
Selling, general and administrative
|
5,507 | 6,591 | 16,843 | 17,256 | ||||||||||||
Research and development
|
172 | 131 | 474 | 403 | ||||||||||||
Total operating expenses
|
5,679 | 6,722 | 17,317 | 17,659 | ||||||||||||
Operating loss
|
(492 | ) | (2,659 | ) | (1,704 | ) | (3,885 | ) | ||||||||
Other income (expense)
|
||||||||||||||||
Interest and other income (expense), net
|
(63 | ) | 93 | 20 | 120 | |||||||||||
Amortization of deferred gain on
|
||||||||||||||||
sale-leaseback of building
|
- | 4 | - | 31 | ||||||||||||
Total other income (expense), net
|
(63 | ) | 97 | 20 | 151 | |||||||||||
Loss before income taxes
|
(555 | ) | (2,562 | ) | (1,684 | ) | (3,734 | ) | ||||||||
Income tax benefit (expense)
|
91 | 44 | 35 | (72 | ) | |||||||||||
Net loss
|
(464 | ) | (2,518 | ) | (1,649 | ) | (3,806 | ) | ||||||||
Other comprehensive income
|
||||||||||||||||
Foreign currency translation gain
|
29 | 30 | 64 | 29 | ||||||||||||
Comprehensive loss
|
$ | (435 | ) | $ | (2,488 | ) | $ | (1,585 | ) | $ | (3,777 | ) | ||||
Loss per common share
|
||||||||||||||||
- basic and diluted
|
$ | (0.00 | ) | $ | (0.02 | ) | $ | (0.01 | ) | $ | (0.02 | ) | ||||
Weighted average common shares outstanding
|
||||||||||||||||
- basic and diluted
|
157,864 | 159,018 | 160,796 | 157,162 |
Nine months ended | ||||||||
September 30, 2013
|
September 30, 2012
|
|||||||
Cash flows from operating activities
|
||||||||
Net loss
|
$ | (1,649 | ) | $ | (3,806 | ) | ||
Adjustments to reconcile net loss to net cash
|
||||||||
(used in) provided by operating activities
|
||||||||
Depreciation and amortization
|
266 | 286 | ||||||
Amortization of deferred gain on sale-leaseback of building
|
- | (31 | ) | |||||
Provision for doubtful accounts and commission adjustments
|
23 | (7 | ) | |||||
Share-based compensation
|
300 | 559 | ||||||
Amortization of deferred consulting expense
|
87 | 416 | ||||||
Changes in operating assets and liabilities:
|
||||||||
Accounts and other receivables
|
4,304 | 12,303 | ||||||
Receivables due from related parties
|
6 | 159 | ||||||
Inventories, net
|
71 | (47 | ) | |||||
Finance receivables, net
|
- | 14 | ||||||
Deferred commission expense
|
521 | (491 | ) | |||||
Other current assets
|
(138 | ) | (170 | ) | ||||
Other assets
|
(349 | ) | 61 | |||||
Accounts payable
|
99 | 39 | ||||||
Accrued commissions
|
(746 | ) | (2,126 | ) | ||||
Accrued expenses and other liabilities
|
(678 | ) | 496 | |||||
Sales tax payable
|
(13 | ) | (1 | ) | ||||
Deferred revenue
|
(2,875 | ) | (230 | ) | ||||
Other long-term liabilities
|
195 | 154 | ||||||
Net cash (used in) provided by operating activities
|
(576 | ) | 7,578 | |||||
Cash flows from investing activities
|
||||||||
Purchases of property, equipment and software
|
(126 | ) | (344 | ) | ||||
Purchases of short-term investments
|
(111 | ) | (70 | ) | ||||
Redemption of short-term investments
|
111 | 70 | ||||||
Net cash used in investing activities
|
(126 | ) | (344 | ) | ||||
Cash flows from financing activities
|
||||||||
Proceeds from exercise of warrant
|
- | 343 | ||||||
Repurchase of common stock
|
(1,602 | ) | - | |||||
Repayment of notes payable due to related party
|
- | (190 | ) | |||||
Net cash (used in) provided by financing activities
|
(1,602 | ) | 153 | |||||
Effect of exchange rate differences on cash and cash equivalents
|
(18 | ) | 10 | |||||
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS
|
(2,322 | ) | 7,397 | |||||
Cash and cash equivalents - beginning of period
|
11,469 | 2,294 | ||||||
Cash and cash equivalents - end of period
|
$ | 9,147 | $ | 9,691 | ||||
SUPPLEMENTAL DISCLOSURE OF CASH INFORMATION
|
||||||||
Interest paid
|
$ | - | $ | 5 | ||||
Income taxes paid
|
$ | 61 | $ | 411 | ||||
SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTING AND FINANCING ACTIVITIES
|
||||||||
Inventories transferred to property and equipment,
|
||||||||
attributable to operating leases, net
|
$ | 57 | $ | 8 | ||||
Fair value of assets acquired
|
$ | - | $ | 291 | ||||
Liabilities assumed through acquisition
|
$ | - | $ | (291 | ) |
(in thousands) | ||||||||||||||||
As of or for the three months ended September 30, 2013 | ||||||||||||||||
Equipment Segment
|
Sales Representation Segment
|
Corporate
|
Consolidated
|
|||||||||||||
Revenues from external customers
|
$ | 1,744 | $ | 5,862 | $ | - | $ | 7,606 | ||||||||
Operating (loss) income
|
$ | (364 | ) | $ | 199 | $ | (327 | ) | $ | (492 | ) | |||||
Total assets
|
$ | 8,398 | $ | 8,040 | $ | 8,972 | $ | 25,410 | ||||||||
Accounts and other receivables, net
|
$ | 1,229 | $ | 3,510 | $ | - | $ | 4,739 | ||||||||
Deferred commission expense
|
$ | - | $ | 4,145 | $ | - | $ | 4,145 | ||||||||
As of or for the three months ended September 30, 2012 | ||||||||||||||||
Equipment Segment
|
Sales Representation Segment
|
Corporate
|
Consolidated
|
|||||||||||||
Revenues from external customers
|
$ | 1,063 | $ | 4,659 | $ | - | $ | 5,722 | ||||||||
Operating loss
|
$ | (838 | ) | $ | (1,358 | ) | $ | (463 | ) | $ | (2,659 | ) | ||||
Total assets
|
$ | 8,595 | $ | 11,319 | $ | 9,595 | $ | 29,509 | ||||||||
Accounts and other receivables, net
|
$ | 1,059 | $ | 6,645 | $ | - | $ | 7,704 | ||||||||
Deferred commission expense
|
$ | - | $ | 3,635 | $ | - | $ | 3,635 | ||||||||
As of or for the nine months ended September 30, 2013 | ||||||||||||||||
Equipment Segment
|
Sales Representation Segment
|
Corporate
|
Consolidated
|
|||||||||||||
Revenues from external customers
|
$ | 4,533 | $ | 18,262 | $ | - | $ | 22,795 | ||||||||
Operating (loss) income
|
$ | (1,489 | ) | $ | 870 | $ | (1,085 | ) | $ | (1,704 | ) | |||||
Total assets
|
$ | 8,398 | $ | 8,040 | $ | 8,972 | $ | 25,410 | ||||||||
Accounts and other receivables, net
|
$ | 1,229 | $ | 3,510 | $ | - | $ | 4,739 | ||||||||
Deferred commission expense
|
$ | - | $ | 4,145 | $ | - | $ | 4,145 | ||||||||
As of or for the nine months ended September 30, 2012 | ||||||||||||||||
Equipment Segment
|
Sales Representation Segment
|
Corporate
|
Consolidated
|
|||||||||||||
Revenues from external customers
|
$ | 4,604 | $ | 14,858 | $ | - | $ | 19,462 | ||||||||
Operating loss
|
$ | (1,191 | ) | $ | (1,473 | ) | $ | (1,221 | ) | $ | (3,885 | ) | ||||
Total assets
|
$ | 8,595 | $ | 11,319 | $ | 9,595 | $ | 29,509 | ||||||||
Accounts and other receivables, net
|
$ | 1,059 | $ | 6,645 | $ | - | $ | 7,704 | ||||||||
Deferred commission expense
|
$ | - | $ | 3,635 | $ | - | $ | 3,635 | ||||||||
(in thousands) | ||||||||
September 30, 2013
|
December 31, 2012
|
|||||||
(unaudited)
|
||||||||
Trade receivables
|
$ | 7,162 | $ | 12,193 | ||||
Due from employees
|
183 | 131 | ||||||
Allowance for doubtful accounts and
|
||||||||
commission adjustments
|
(2,606 | ) | (3,179 | ) | ||||
Accounts and other receivables, net
|
$ | 4,739 | $ | 9,145 |
(in thousands) | ||||||||
September 30, 2013
|
December 31, 2012
|
|||||||
(unaudited)
|
||||||||
Raw materials
|
$ | 844 | $ | 909 | ||||
Work in process
|
519 | 483 | ||||||
Finished goods
|
691 | 774 | ||||||
$ | 2,054 | $ | 2,166 |
(in thousands) | ||||
Carrying Amount
|
||||
Balance at December 31, 2012
|
$ | 3,212 | ||
Foreign currency translation
|
85 | |||
Balance at September 30, 2013
|
$ | 3,297 |
(in thousands) | ||||||||||||||||
For the three months ended September 30, | For the nine months ended September 30, | |||||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
|||||||||||||
Deferred revenue at the beginning of the period
|
$ | 13,270 | $ | 15,198 | $ | 15,602 | $ | 15,228 | ||||||||
Additions:
|
||||||||||||||||
Deferred extended service contracts
|
410 | 288 | 848 | 987 | ||||||||||||
Deferred in-service and training
|
8 | 13 | 23 | 33 | ||||||||||||
Deferred service arrangements
|
30 | 20 | 60 | 75 | ||||||||||||
Deferred commission revenues
|
2,076 | 2,037 | 5,355 | 6,116 | ||||||||||||
Recognized as revenue:
|
||||||||||||||||
Deferred extended service contracts
|
(245 | ) | (283 | ) | (755 | ) | (840 | ) | ||||||||
Deferred in-service and training
|
(10 | ) | (10 | ) | (20 | ) | (25 | ) | ||||||||
Deferred service arrangements
|
(16 | ) | (22 | ) | (54 | ) | (64 | ) | ||||||||
Deferred commission revenues
|
(2,796 | ) | (2,243 | ) | (8,332 | ) | (6,512 | ) | ||||||||
Deferred revenue at end of period
|
12,727 | 14,998 | 12,727 | 14,998 | ||||||||||||
Less: current portion
|
7,684 | 9,418 | 7,684 | 9,418 | ||||||||||||
Long-term deferred revenue at end of period
|
$ | 5,043 | $ | 5,580 | $ | 5,043 | $ | 5,580 |
31
|
Certifications of the Chief Executive Officer and the Chief Financial Officer pursuant to Rules 13a-14(a) as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
32
|
Certifications of the Chief Executive Officer and the Chief Financial Officer pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
President and
Chief Executive Officer
|
|
(Principal Executive Officer)
|
|
Chief Financial Officer and Principal Accounting Officer
|
1.
|
I have reviewed this quarterly report on Form 10-Q of Vasomedical, Inc. and subsidiaries (the “registrant”);
|
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 (the registrant’s fourth fiscal quarter in the case of an annual report) 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 the registrant’s Board of Directors (or persons performing the equivalent functions):
|
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.
|
1.
|
I have reviewed this quarterly report on Form 10-Q of Vasomedical, Inc. and subsidiaries (the “registrant”);
|
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 (the registrant’s fourth fiscal quarter in the case of an annual report) 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 the registrant’s Board of Directors (or persons performing the equivalent functions):
|
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.
|