iCAD,
Inc.
|
(Exact
name of registrant as specified in its
charter)
|
Delaware
|
02-0377419
|
|
(State
or other jurisdiction
|
(I.R.S.
Employer Identification No.)
|
|
of
incorporation or organization)
|
|
98
Spit Brook Road, Suite 100, Nashua, NH
|
03062
|
|
(Address
of principal executive offices)
|
|
(Zip
Code)
|
(603)
882-5200
|
(Registrant's
telephone number, including area
code)
|
Not Applicable
|
(Former
name, former address and former fiscal year, if changed since last
report)
|
Large
Accelerated filer ¨
|
Accelerated
filer x.
|
Non-accelerated
filer ¨
|
Smaller
reporting company ¨
|
(do not check if a smaller
reporting company)
|
PAGE
|
|||
PART
I
|
FINANCIAL
INFORMATION
|
||
Item
1
|
Financial
Statements (unaudited)
|
||
Consolidated
Balance Sheets as of June 30, 2009 and December 31, 2008
|
3
|
||
Consolidated
Statements of Operations for the three and six month periods ended June
30, 2009 and 2008
|
4
|
||
Consolidated
Statements of Cash Flows for the six month periods ended June 30, 2009 and
2008
|
5
|
||
Notes
to Consolidated Financial Statements
|
6-11
|
||
Item
2
|
Management's
Discussion and Analysis of Financial Condition and Results of
Operations
|
12-20
|
|
Item
3
|
Quantitative
and Qualitative Disclosures about Market Risk
|
20
|
|
Item
4
|
Controls
and Procedures
|
20-21
|
|
PART
II
|
OTHER
INFORMATION
|
||
Item
4
|
Submission
of Matters to a Vote of Security Holder
|
21
|
|
Item
6
|
Exhibits
|
22
|
|
Signatures
|
23
|
June 30,
|
December 31,
|
|||||||
2009
|
2008
|
|||||||
Assets
|
||||||||
Current
assets:
|
||||||||
Cash
and cash equivalents
|
$ | 13,175,298 | $ | 13,115,715 | ||||
Trade
accounts receivable, net of allowance for doubtful accounts of
$50,000
|
3,381,343 | 5,570,323 | ||||||
Inventory,
net
|
1,479,085 | 1,448,373 | ||||||
Prepaid
and other current assets
|
434,195 | 451,402 | ||||||
Total
current assets
|
18,469,921 | 20,585,813 | ||||||
Property
and equipment:
|
||||||||
Equipment
|
3,226,762 | 3,492,977 | ||||||
Leasehold
improvements
|
75,590 | 75,590 | ||||||
Furniture
and fixtures
|
358,477 | 358,477 | ||||||
Marketing
assets
|
290,481 | 287,456 | ||||||
3,951,310 | 4,214,500 | |||||||
Less
accumulated depreciation and amortization
|
2,821,747 | 2,714,706 | ||||||
Net
property and equipment
|
1,129,563 | 1,499,794 | ||||||
Other
assets:
|
||||||||
Deposits
|
63,194 | 63,194 | ||||||
Patents,
net of accumulated amortization
|
51,551 | 22,349 | ||||||
Customer
relationships, net of accumulated amortization
|
218,613 | 236,634 | ||||||
Technology
intangibles, net of accumulated amortization
|
6,658,962 | 7,142,662 | ||||||
Tradename,
net of accumulated amortization
|
111,600 | 124,000 | ||||||
Goodwill
|
43,515,285 | 43,515,285 | ||||||
Total
other assets
|
50,619,205 | 51,104,124 | ||||||
Total
assets
|
$ | 70,218,689 | $ | 73,189,731 | ||||
Liabilities and Stockholders'
Equity
|
||||||||
Current
liabilities:
|
||||||||
Accounts
payable
|
$ | 1,458,821 | $ | 2,189,093 | ||||
Accrued
salaries and other expenses
|
1,610,120 | 2,752,818 | ||||||
Deferred
revenue
|
2,249,280 | 1,955,495 | ||||||
Total
current liabilities
|
5,318,221 | 6,897,406 | ||||||
Commitments
and contingencies
|
||||||||
Stockholders'
equity:
|
||||||||
Preferred
stock, $ .01 par value: authorized 1,000,000 shares; issues and
outstanding 0 in 2009 and 2008.
|
- | - | ||||||
Common
stock, $ .01 par value: authorized 85,000,000 shares; issued
45,592,852 in 2009 and 45,403,472 in 2008; outstanding 45,524,976 in 2009
and 45,335,596 in 2008
|
455,928 | 454,034 | ||||||
Additional
paid-in capital
|
149,086,254 | 148,082,225 | ||||||
Accumulated
deficit
|
(83,691,450 | ) | (81,293,670 | ) | ||||
Treasury
stock at cost (67,876 shares)
|
(950,264 | ) | (950,264 | ) | ||||
Total
Stockholders' equity
|
64,900,468 | 66,292,325 | ||||||
Total
liabilities and stockholders' equity
|
$ | 70,218,689 | $ | 73,189,731 |
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Revenue
|
||||||||||||||||
Products
|
$ | 4,822,094 | $ | 9,677,125 | $ | 11,161,715 | $ | 15,331,748 | ||||||||
Service
and supplies
|
907,793 | 872,364 | 1,733,170 | 1,649,757 | ||||||||||||
Total
revenue
|
5,729,887 | 10,549,489 | 12,894,885 | 16,981,505 | ||||||||||||
Cost
of revenue
|
||||||||||||||||
Products
|
893,086 | 1,470,227 | 1,950,987 | 2,425,642 | ||||||||||||
Service
and supplies
|
160,131 | 263,614 | 359,034 | 446,383 | ||||||||||||
Total
cost of revenue
|
1,053,217 | 1,733,841 | 2,310,021 | 2,872,025 | ||||||||||||
Gross
margin
|
4,676,670 | 8,815,648 | 10,584,864 | 14,109,480 | ||||||||||||
Operating
expenses:
|
||||||||||||||||
Engineering
and product development
|
1,738,278 | 1,503,595 | 3,899,493 | 2,912,804 | ||||||||||||
Marketing
and sales
|
2,652,312 | 2,809,466 | 5,597,433 | 5,192,989 | ||||||||||||
General
and administrative
|
1,690,083 | 1,935,891 | 3,525,394 | 3,784,237 | ||||||||||||
Total
operating expenses
|
6,080,673 | 6,248,952 | 13,022,320 | 11,890,030 | ||||||||||||
Income
(loss) from operations
|
(1,404,003 | ) | 2,566,696 | (2,437,456 | ) | 2,219,450 | ||||||||||
Interest
income (expense) - net
|
30,750 | (84,098 | ) | 65,676 | (182,705 | ) | ||||||||||
Net
income (loss) before provision for income taxes
|
$ | (1,373,253 | ) | $ | 2,482,598 | $ | (2,371,780 | ) | $ | 2,036,745 | ||||||
Provision
for income taxes
|
26,000 | 96,000 | 26,000 | 96,000 | ||||||||||||
Net
income (loss)
|
$ | (1,399,253 | ) | $ | 2,386,598 | $ | (2,397,780 | ) | $ | 1,940,745 | ||||||
Net
income (loss) per share:
|
||||||||||||||||
Basic
|
$ | (0.03 | ) | $ | 0.06 | $ | (0.05 | ) | $ | 0.05 | ||||||
Diluted
|
$ | (0.03 | ) | $ | 0.06 | $ | (0.05 | ) | $ | 0.05 | ||||||
Weighted
average number of shares used in computing income (loss) per
share:
|
||||||||||||||||
Basic
|
45,412,573 | 39,308,978 | 45,382,928 | 39,240,427 | ||||||||||||
Diluted
|
45,412,573 | 44,635,496 | 45,382,928 | 44,179,709 |
Six Months Ended
|
Six Months Ended
|
|||||||
June 30, 2009
|
June 30, 2008
|
|||||||
Cash
flows from operating activities:
|
||||||||
Net
income (loss)
|
$ | (2,397,780 | ) | $ | 1,940,745 | |||
Adjustments
to reconcile net income (loss) to net cash provided by operating
activities:
|
||||||||
Depreciation
|
432,349 | 458,829 | ||||||
Amortization
|
584,386 | 359,503 | ||||||
Stock-based
compensation
|
1,002,722 | 816,643 | ||||||
Non-cash
interest expense associated with discount on convertible loans
payable
|
- | 14,706 | ||||||
Changes
in operating assets and liabilities:
|
||||||||
Accounts
receivable
|
2,188,980 | 321,492 | ||||||
Inventory
|
(30,712 | ) | (323,913 | ) | ||||
Other
current assets
|
17,207 | (325,808 | ) | |||||
Accounts
payable
|
(730,272 | ) | (226,647 | ) | ||||
Accrued
interest
|
- | 142,214 | ||||||
Accrued
salaries and other expenses
|
(1,142,698 | ) | (601,534 | ) | ||||
Deferred
revenue
|
293,785 | 400,880 | ||||||
Total
adjustments
|
2,615,747 | 1,036,365 | ||||||
Net
cash provided by operating activities
|
217,967 | 2,977,110 | ||||||
Cash
flows from investing activities:
|
||||||||
Additions
to property and equipment
|
(161,585 | ) | (198,348 | ) | ||||
Net
cash used for investing activities
|
(161,585 | ) | (198,348 | ) | ||||
Cash
flows from financing activities:
|
||||||||
Issuance
of common stock for cash
|
3,201 | 251,472 | ||||||
Payment
of convertible notes payable
|
- | (258,906 | ) | |||||
Net
cash provided by (used for) financing activities
|
3,201 | (7,434 | ) | |||||
Increase
in cash and equivalents
|
59,583 | 2,771,328 | ||||||
Cash
and equivalents, beginning of period
|
13,115,715 | 4,348,729 | ||||||
Cash
and equivalents, end of period
|
$ | 13,175,298 | $ | 7,120,057 | ||||
Supplemental
disclosure of cash flow information:
|
||||||||
Interest
paid
|
$ | 7,509 | $ | 55,598 | ||||
Non-cash
items from investing and financing activities:
|
||||||||
Conversion
of convertible notes payable into common stock
|
$ | - | $ | 2,500,000 |
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Net
income (loss)
|
$ | (1,399,253 | ) | $ | 2,386,598 | $ | (2,397,780 | ) | $ | 1,940,745 | ||||||
Add
interest relating to convertible loans payable
|
- | 79,893 | - | 173,570 | ||||||||||||
Net
income (loss) - diluted
|
$ | (1,399,253 | ) | $ | 2,466,491 | $ | (2,397,780 | ) | $ | 2,114,315 | ||||||
Basic
shares used in the calculation of earnings per share
|
45,412,573 | 39,308,978 | 45,382,928 | 39,240,427 | ||||||||||||
Effect
of dilutive securities:
|
||||||||||||||||
Stock
options
|
- | 1,545,516 | - | 1,180,134 | ||||||||||||
Restricted
stock
|
- | 58,834 | - | 14,705 | ||||||||||||
Convertible
loans payable
|
- | 3,722,168 | - | 3,744,443 | ||||||||||||
Diluted
shares used in the calculation of earnings per
share
|
45,412,573 | 44,635,496 | 45,382,928 | 44,179,709 | ||||||||||||
Net
income (loss) per share :
|
||||||||||||||||
Basic
|
$ | (0.03 | ) | $ | 0.06 | $ | (0.05 | ) | $ | 0.05 | ||||||
Diluted
|
$ | (0.03 | ) | $ | 0.06 | $ | (0.05 | ) | $ | 0.05 |
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Stock
options
|
5,287,192 | 1,813,655 | 5,287,192 | 1,988,844 | ||||||||||||
Stock
warrants
|
936,111 | 1,003,311 | 936,111 | 1,003,311 | ||||||||||||
Restricted
stock
|
630,323 | - | 630,323 | 855,000 | ||||||||||||
6,853,626 | 2,816,966 | 6,853,626 | 3,847,155 |
|
§
|
Level
1 - Quoted prices in active markets for identical assets or
liabilities.
|
|
§
|
Level
2 - Inputs other than Level 1 that are observable, either directly or
indirectly, such as quoted prices for similar assets or liabilities;
quoted prices in markets that are not 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
|
Three months ended June 30,
|
||||||||||||||||
2009
|
2008
|
Change
|
% Change
|
|||||||||||||
Digital
& MRI CAD revenue
|
$ | 3,099,425 | $ | 7,961,945 | $ | (4,862,520 | ) | -61.1 | % | |||||||
Film
based revenue
|
1,722,669 | 1,715,180 | 7,489 | 0.4 | % | |||||||||||
Service
& supply revenue
|
907,793 | 872,364 | 35,429 | 4.1 | % | |||||||||||
Total
revenue
|
$ | 5,729,887 | $ | 10,549,489 | $ | (4,819,602 | ) | -45.7 | % |
Six months ended June 30,
|
||||||||||||||||
2009
|
2008
|
Change
|
% Change
|
|||||||||||||
Digital
& MRI CAD revenue
|
$ | 7,876,546 | $ | 12,247,611 | $ | (4,371,065 | ) | -35.7 | % | |||||||
Film
based revenue
|
3,285,169 | 3,084,137 | 201,032 | 6.5 | % | |||||||||||
Service
& supply revenue
|
1,733,170 | 1,649,757 | 83,413 | 5.1 | % | |||||||||||
Total
revenue
|
$ | 12,894,885 | $ | 16,981,505 | $ | (4,086,620 | ) | -24.1 | % |
Contractual Obligations
|
Payments due by period
|
|||||||||||||||||||
Total
|
Less than 1
year
|
1-3 years
|
3-5 years
|
5+ years
|
||||||||||||||||
Lease Obligations*
|
$ | 968,729 | $ | 279,856 | $ | 688,873 | $ | - | $ | - | ||||||||||
Total Contractual
Obligations
|
$ | 968,729 | $ | 279,856 | $ | 688,873 | $ | - | $ | - |
1)
|
The
votes cast by stockholders with respect to the election of directors were
as follows:
|
Votes
Cast
|
Votes
|
|||
Director
|
"For"
|
Withheld
|
||
Dr.
Lawrence Howard
|
39,698,931
|
840,650
|
||
Kenneth
Ferry
|
40,270,239
|
269,342
|
||
Rachel
Brem, M.D.
|
40,275,800
|
263,781
|
||
Anthony
Ecock
|
39,760,718
|
778,863
|
||
Steven
Rappaport
|
39,707,549
|
832,032
|
||
Maha
Sallam
|
40,327,609
|
211,972
|
||
Elliot
Sussman, M.D.
|
|
40,283,067
|
|
256,514
|
2)
|
The
votes cast by stockholders with respect to the approval of an amendment to
the Company’s 2007 Stock Incentive Plan that increased the number of
shares available for issuance under the plan by 3,000,000 shares were as
follows:
|
Exhibit No.
|
Description
|
|
10.1
|
First
Amendment dated as of April 22, 2009 to the June 30, 2008 Loan and
Security Agreement between the Company and RBS. (1)
|
|
10.2
|
2007
Stock Incentive Plan, as amended on June 23, 2009. (2)
|
|
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:
|
August 7, 2009
|
|
By:
|
/s/ Kenneth M. Ferry .
|
Kenneth
M. Ferry
|
||||
President,
Chief Executive Officer,
|
||||
Director
|
||||
Date:
|
August 7, 2009
|
|
By:
|
/s/ Darlene M. Deptula-Hicks .
|
Darlene
M. Deptula-Hicks
|
||||
Executive
Vice President of Finance
|
||||
and
Chief Financial Officer, Treasurer and
|
||||
Secretary
|